Justia
Forms
Business Contracts
IASIS HEALTHCARE CORP
Ex-10.22 Amendment No.6
EX-10.22 12 g86118exv10w22.txt EX-10.22 AMENDMENT NO.6 EXHIBIT 10.22 ARIZONA HEALTH CARE COST CONTAINMENT SYSTEM ADMINISTRATION DIVISION OF BUSINESS AND FINANCE CONTRACT AMENDMENT Page 1 of 1 with Attachment 1. AMENDMENT NO.: 2. CONTRACT NO.: 3. EFFECTIVE DATE OF MODIFICATION: 4. PROGRAM: 06 YH04-0001-03 OCTOBER 1, 2003 DHCM-ACUTE
5. CONTRACTOR/PROVIDER NAME AND ADDRESS: HEALTH CHOICE ARIZONA 1600 WEST BROADWAY, SUITE 260 TEMPE, ARIZONA ###-###-#### 6. PURPOSE: To revise capitation rates contained in Section B. 7. THE CONTRACT REFERENCED ABOVE IS AMENDED AS FOLLOWS: A. The rates contained in the existing Section B are deleted and replaced with the attached revised capitation rates. The purpose of this amendment is to adjust for premium tax that had not been included in previous rate schedules. Note: Please sign, date and return one original to: Gary L. Callahan, Contract Management Supervisor AHCCCS Contracts and Purchasing 701 E. Jefferson, MD5700 Phoenix, Arizona 85034 8. EXCEPT AS PROVIDED FOR HEREIN, ALL TERMS AND CONDITIONS OF THE ORIGINAL CONTRACT NOT HERETOFORE CHANGED AND/OR AMENDED REMAIN UNCHANGED AND IN FULL EFFECT. IN WITNESS WHEREOF THE PARTIES HERETO SIGN THEIR NAMES IN AGREEMENT. 9. NAME OF CONTRACTOR: 10. ARIZONA HEALTH CARE COST CONTAINMENT Health Choice Arizona SYSTEM SIGNATURE OF AUTHORIZED INDIVIDUAL: SIGNATURE: -s- CAROLYN ROSE -s- Michael Veit TYPED NAME: TYPED NAME: Carolyn Rose MICHAEL VEIT TITLE: TITLE: CHIEF EXECUTIVE OFFICER CONTRACTS AND PURCHASING ADMINISTRATOR DATE DATE: 11/12/03 OCTOBER 31, 2003 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 4 - (EFFECTIVE 10/01/03) PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 362.08 $ 88.38 $ 170.68 $ 127.08 $308.53 $ 255.77 $ 516.54 $ 13.68 - -------------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 1.46% 2.79% 3.22% 3.71% 3.14% 2.00% 2.94% 0.00% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) -0.10% -0.02% -0.05% -0.03% -0.05% -0.02% -0.04% -0.02% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.17% -0.06% -0.16% -0.30% -0.41% -0.09% -0.38% 0.00% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - -------------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 3.25% 4.80% 5.11% 5.47% 4.77% 3.97% 4.60% 2.02% - -------------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 373.85 $ 92.62 $ 179.39 $ 134.04 $323.23 $ 265.93 $ 540.28 $ 13.96 - -------------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 4.19% 0.41% 0.95% 0.90% 0.64% 0.18% 2.26% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 0.00% ================================================================================================================================ Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 389.83 $ 93.01 $ 181.12 $ 135.27 $325.33 $ 266.41 $ 552.74 $ 13.96 - -------------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 5,238.20 $ 740.35 $ 566.00 $ 420.48 $ 1,537.54 $ 732.17 $ 10,269.35 - --------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment -0.73% 0.00% 2.77% 2.77% 2.65% 2.65% 1.39% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% -4.41% 0.00% -5.09% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) -0.09% 0.00% -0.06% -0.06% -0.06% -0.06% -0.23% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) 0.04% 0.00% -0.38% -0.38% -0.49% -0.49% -0.49% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - --------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 1.24% 2.04% 4.41% -0.20% 4.17% -1.13% 2.72% - --------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 5,303.20 $ 755.46 $ 590.95 $ 419.64 $ 1,601.66 $ 723.91 $ 10,548.19 - --------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) -0.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% =========================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 5,289.36 $ 755.46 $ 590.95 $ 419.64 $ 1,601.66 $ 723.91 $ 10,548.19 - ---------------------------------------------------------------------------------------------------------------------------
PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ------------------------------------------------------------------------------------------------------------------------------------ Originally Awarded PMPM $ 714.74 $ 37.84 $ 143.67 $ 116.05 $ 269.14 $ 37.03 $ 82.34 N/A - ------------------------------------------------------------------------------------------------------------------------------------ Outpatient & Emergency Room Adjustment 1.46% 2.79% 3.22% 3.71% 3.14% 2.00% 2.94% N/A Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% N/A Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) -0.10% -0.02% -0.05% -0.03% -0.05% -0.02% -0.04% N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.17% -0.06% -0.16% -0.30% -0.41% -0.09% -0.38% N/A Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% N/A - ------------------------------------------------------------------------------------------------------------------------------------ Total Adjustment Impacting Base PMPM(2) 3.25% 4.80% 5.11% 5.47% 4.77% 3.97% 4.60% N/A - ------------------------------------------------------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 737.97 $ 39.66 $ 151.00 $ 122.40 $ 281.97 $ 38.50 $ 86.12 N/A - ------------------------------------------------------------------------------------------------------------------------------------ Impact of Electing the $35k Reinsurance Deductible 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% N/A - ------------------------------------------------------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 737.97 $ 39.66 $ 151.00 $ 122.40 $ 281.97 $ 38.50 $ 86.12 N/A - ------------------------------------------------------------------------------------------------------------------------------------ [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM(2) N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A ============================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - -------------------------------------------------------------------------------------------------------------
1. The KidsCare age cohort includes individuals 14 to 18 years of age, while the TANF rate cell includes 14 - 44. 2. The adjustment is multiplicative, not additive. 3. The Maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, It is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government Human Services Consulting [ILLEGIBLE] 1 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 4 - (EFFECTIVE 10/01/03) PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 362.08 $ 88.38 $ 170.68 $ 127.08 $ 308.53 $ 255.77 $ 516.54 $ 13.68 - ---------------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 5.29 $ 2.46 $ 5.50 $ 4.71 $ 9.70 $ 5.13 $ 15.16 $ 0.00 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) ($ 0.38) ($ 0.02) ($ 0.08) ($ 0.04) ($ 0.15) ($ 0.05) ($ 0.21) ($ 0.00) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 0.62) ($ 0.06) ($ 0.29) ($ 0.39) ($ 1.32) ($ 0.24) ($ 2.02) $ 0.00 Premium Tax Implementation Adjustment $ 7.48 $ 1.85 $ 3.59 $ 2.68 $ 6.46 $ 5.32 $ 10.81 $ 0.28 - ---------------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 11.77 $ 4.24 $ 8.71 $ 6.96 $ 14.70 $ 10.16 $ 23.74 $ 0.28 - ---------------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 373.85 $ 92.62 $ 179.39 $ 134.04 $ 323.23 $ 265.93 $ 540.28 $ 13.96 - ---------------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 15.67 $ 0.38 $ 1.70 $ 1.21 $ 2.06 $ 0.47 $ 12.21 $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.32 $ 0.01 $ 0.03 $ 0.02 $ 0.04 $ 0.01 $ 0.25 $ 0.00 ================================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 389.83 $ 93.01 $ 181.12 $ 135.27 $ 325.33 $ 266.41 $ 552.74 $ 13.96 - ---------------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 5,238.20 $ 740.35 $ 566.00 $ 420.48 $ 1,537.54 $ 732.17 $ 10,269.35 - -------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment ($ 37.98) $ 0.00 $ 15.66 $ 11.64 $ 40.74 $ 19.40 $ 142.47 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 ($ 19.06) $ 0.00 ($ 38.23) $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) ($ 4.93) $ 0.00 ($ 0.33) ($ 0.23) ($ 0.92) ($ 0.42)($ 23.68) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) $ 1.85 $ 0.00 ($ 2.21) ($ 1.57) ($ 7.73) ($ 3.49)($ 50.90) Premium Tax Implementation Adjustment $ 106.06 $ 15.11 $ 11.82 $ 8.39 $ 32.03 $ 14.48 $ 210.96 - -------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 65.00 $ 15.11 $ 24.95 ($ 0.84) $ 64.12 ($ 8.27) $ 278.85 - -------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 5,303.2 $ 755.46 $ 590.95 $ 419.64 $ 1,601.66 $ 723.91 $ 10,548.19 - -------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) ($ 13.56) $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible ($ 0.28) $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 ========================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 5,289.36 $ 755.46 $ 590.95 $ 419.64 $ 1,601.66 $ 723.91 $ 10,548.19 - --------------------------------------------------------------------------------------------------------------------------
PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ------------------------------------------------------------------------------------------------------------------------------------ Originally Awarded PMPM $ 714.74 $ 37.84 $ 143.67 $ 116.05 $ 269.14 $ 37.03 $ 82.34 N/A - ------------------------------------------------------------------------------------------------------------------------------------ Outpatient & Emergency Room Adjustment $ 10.44 $ 1.05 $ 4.83 $ 4.30 $ 8.46 $ 0.74 $ 2.42 N/A Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 N/A Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) ($ 0.75) ($ 0.01) ($ 0.07) ($ 0.04) ($ 0.13) ($ 0.01) ($ 0.03) N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 1.23) ($ 0.02) ($ 0.24) ($ 0.36) ($ 1.15) ($ 0.03) ($ 0.32) N/A Premium Tax Implementation Adjustment $ 14.76 $ 0.79 $ 3.02 $ 2.45 $ 5.64 $ 0.77 $ 1.72 N/A - ------------------------------------------------------------------------------------------------------------------------------------ Total Adjustment Impacting Base PMPM $ 23.23 $ 1.82 $ 7.33 $ 6.35 $ 12.83 $ 1.47 $ 3.78 N/A - ------------------------------------------------------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 737.97 $ 39.66 $ 151.00 $ 122.40 $ 281.97 $ 38.50 $ 86.12 N/A - ------------------------------------------------------------------------------------------------------------------------------------ Impact of Electing the $35k Reinsurance Deductible $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 N/A ==================================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 737.97 $ 39.66 $ 151.00 $ 122.40 $ 281.97 $ 38.50 $ 86.12 N/A - ------------------------------------------------------------------------------------------------------------------------------------ [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ------------------------------------------------------------------------------------------------------------ Originally Awarded PMPM N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------ Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------ Total Adjustment Impacting Base PMPM N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------ Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A ============================================================================================================ Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ------------------------------------------------------------------------------------------------------------
1. The KidsCare age cohort covers individuals 14 - 18 YEARS of age while the TANF rate cell includes 14 - 44. 2. The Maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, It is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government Human Services Consulting [ILLEGIBLE] 2 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 8 - (EFFECTIVE 10/01/03) PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $361.00 $ 87.78 $ 151.60 $107.87 $ 304.79 $229.93 458.90 - -------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 1.46% 2.79% 3.22% 3.71% 3.14% 2.00% 2.94% Cost Sharing Proposal Adjustment 0.00% 0.00% 000% 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) -0.10% -0.02% -0.05% -0.03% -0.05% -0.02% -0.04% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.17% -0.06% -0.16% -0.30% -0.41% -0.09% -0.38% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - -------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM(2) 3.25% 4.80% 5.11% 5.47% 4.77% 3.97% 4.60% - -------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $372.73 $ 91.99 $ 159.34 $113.77 $ 319.31 $239.07 479.99 - -------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible(3) 3.79% 0.37% 0.97% 0.97% 0.59% 0.18% 2.29% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% ==================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35K Reinsurance Deductible $387.13 $ 92.34 $ 160.91 $114.90 $ 321.22 $239.50 491.21 - -------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $15.18 $5,549.77 $740.35 $531.41 $ 387.36 $1,521.38 $738.34 $9,108.27 - ----------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 0.00% -0.73% 0.00% 2.77% 2.77% 2.65% 2.65% 1.39% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% -4.41% 0.00% -5.09% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) -0.02% -0.09% 0.00% -0.06% -0.06% -0.06% -0.06% -0.23% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) 0.00% 0.04% 0,00% -0.38% -0.38% -0.49% -0.49% -0.49% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - ----------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM(2) 2.02% 1.24% 2.04% 4.41% -0.20% 4.17% -1.13% 2.72% - ----------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $15.49 $5,618.63 $755.46 $554.83 $ 386.59 $1,584.83 $730.00 $9,355.58 - ----------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible(3) 0.00% -0.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 0.00% 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ============================================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35K Reinsurance Deductible $15.49 $5,606.07 $755.46 $554.83 $ 386.59 $1,584.83 $730.00 $9.355.58 - -----------------------------------------------------------------------------------------------------------------------------
PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $714.74 $ 37.84 $ 143.67 $116.05 $ 269.14 $ 37.03 $ 82.34 - --------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 1.46% 2.79% 3.22% 3.71% 3.14% 2.00% 2.94% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to -0.10% -0.02% -0.05% -0.03% -0.05% -0.02% -0.04% 3.8% actual) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.17% -0.06% -0.16% -0.30% -0.41% -0.09% -0.38% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - --------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 3.25% 4.80% 5.11% 5.47% 4.77% 3.97% 4.60% - --------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $737.97 $ 39.66 $ 151.00 $122.40 $ 281.97 $ 38.50 $ 86.12 - --------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35K Reinsurance Deductible 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ===================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $737.97 $ 39.66 $ 151.00 $122.40 $ 281.97 $ 38.50 $ 86.12 - --------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A N/A - --------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to N/A N/A N/A N/A N/A N/A N/A 3.8% actual) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A N/A - --------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) N/A N/A N/A N/A N/A N/A N/A - --------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A N/A - --------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35K Reinsurance Deductible N/A N/A N/A N/A N/A N/A N/A ===================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A N/A - ---------------------------------------------------------------------------------------------------------------------
- ---------- 1. The KidsCare age includes individuals 14 to 18 years of age, While the TANF rate cell includes 14-44. 2. The adjustment is multiplicative, not additive. 3. The Maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, it is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government Human Services Consulting [ILLEGIBLE] 3 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 8 - (EFFECTIVE 10/01/03) PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $361.00 $87.78 $151.60 $107.87 $304.79 $ 29.93 $458.90 - -------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 5.27 $ 2.45 $ 4.88 $ 4.00 $ 9.58 $ 4.61 $ 13.47 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) ($ 0.38) ($ 0.02) ($ 0.07) ($ 0.04) ($ 0.15) ($ 0.04) ($ 0.13) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 0.62) ($ 0.05) ($ 0.26) ($ 0.33) ($ 1.30) ($ 0.21) ($ 1.79) Premium Tax Implementation Adjustments $ 7.45 $ 1.84 $ 3.19 $ 2.28 $ 6.39 $ 4.78 $ 9.60 - -------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 11.73 $ 4.21 $ 7.74 $ 5.90 $ 14.52 $ 9.14 $ 21.09 - -------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $372.73 $91.99 $159.34 $113.77 $319.31 $239.07 $479.99 - -------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible(2) $ 14.11 $ 0.34 $ 1.54 $ 1.10 $ 1.87 $ 0.42 $ 10.99 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.29 $ 0.01 $ 0.03 $ 0.02 $ 0.04 $ 0.01 $ 0.22 ========================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $387.13 $92.34 $160.91 $114.90 $321.22 $239.50 $491.21 - -------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ------------------------------------------------------------------------------------------------------------------------------------ Originally Awarded PMPM $15.18 $5,549.77 $740.35 $531.41 $387.36 $1,521.38 $738.34 $9,108.27 - ------------------------------------------------------------------------------------------------------------------------------------ Outpatient & Emergency Room Adjustment $ 0.00 ($ 40.24) $ 0.00 $ 14.71 $ 10.72 $ 540.31 $ 19.56 $ 126.36 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 ($ 17.56) $ 0.00 ($ 38.56) $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment - (4.0% estimate changed to 3.8% actual) ($ 0.00) ($ 5.23) $ 0.00 ($ 0.31) ($ 0.21) ($ 0.91) ($ 0.42) ($ 21.01) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) $ 0.00 $ 1.96 $ 0.00 ($ 2.07) ($ 1.45) ($ 7.65) ($ 3.52) ($ 45.15) Premium Tax Implementation Adjustments $ 0.31 $ 112.37 $ 15.11 $ 11.10 $ 7.73 $ 31.70 $ 14.60 $ 187.11 - ------------------------------------------------------------------------------------------------------------------------------------ Total Adjustment Impacting Base PMPM $ 0.31 $ 68.86 $ 15.11 $ 23.42 ($ 0.77) $ 63.45 ($ 8.34) $ 247.32 - ------------------------------------------------------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $15.49 $5,618.63 $755.46 $554.83 $386.59 $1,584.83 $730.00 $9,355.58 - ------------------------------------------------------------------------------------------------------------------------------------ Impact of Electing the $35k Reinsurance Deductible(2) $ 0.00 ($ 12.31) $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.00 ($ 0.25) $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 ==================================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $15.49 $5,606.07 $755.46 $554.83 $386.59 $1,584.83 $730.00 $9,355.58 - ------------------------------------------------------------------------------------------------------------------------------------
PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $714.74 $37.84 $143.67 $116.05 $269.14 $37.03 $82.34 - -------------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 10.44 $ 1.05 $ 4.63 $ 4.30 $ 8.46 $ 0.74 $ 2.42 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment - -(4.0% estimate changed to 3.8% actual) ($ 0.75) ($ 0.01) ($ 0.07) ($ 0.04) ($ 0.13) ($ 0.01) ($ 0.03) Fee-for-Service Schedule change (Referral Physician and Lab & X-Ray COS) ($ 1.23) ($ 0.02) ($ 0.24) ($ 0.36) ($ 1.15) ($ 0.03) ($ 0.32) Premium Tax Implementation Adjustment $ 14.76 $ 0.79 $ 3.02 $ 2.45 $ 5.64 $ 0.77 $ 1.72 - -------------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 23.23 $ 1.82 $ 7.33 $ 6.35 $ 12.83 $ 1.47 $ 3.78 - -------------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $737.97 $39.66 $151.00 $122.40 $281.97 $38.50 $86.12 - -------------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 ================================================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $737.97 $39.66 $151.00 $122.40 $281.97 $38.50 $86.12 - -------------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A N/A - -------------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment - -(4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A N/A - -------------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM N/A N/A N/A N/A N/A N/A N/A - -------------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A N/A - -------------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A N/A ================================================================================================================================ Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A N/A - --------------------------------------------------------------------------------------------------------------------------------
1. The KidsCare age cohort covers individuals 14 - 18 years of age while the TANF rate cell Includes 14 - 44. 2. The Maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, it is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government Human Services Consulting [ILLEGIBLE] 4 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 10 PIMA ONLY - (EFFECTIVE 10/01/03) PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 352.67 $ 84.37 $ 151.12 $ 102.82 $ 329.46 $ 243.09 - --------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 1.46% 2.79% 3.22% 3.71% 3.14% 2.00% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.10% -0.02% -0.05% -0.03% -0.05% -0.02% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.17% -0.06% -0.16% -0.30% -0.41% -0.09% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - --------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 3.25% 4.80% 5.11% 5.47% 4.77% 3.97% - --------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 364.13 $ 88.42 $ 158.83 $ 108.45 $ 345.16 $ 252.75 - --------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 4.10% 0.41% 1.02% 1.07% 0.57% 0.18% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% =========================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 379.38 $ 88.79 $ 160.49 $ 109.63 $ 347.16 $ 253.20 - --------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 497.41 $ 11.55 $5,402.48 $ 740.35 - ------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 2.94% 0.00% -0.73% 0.00% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.04% -0.02% -0.09% 0.00% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.38% 0.00% 0.04% 0.00% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% - ------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 4.60% 2.02% 1.24% 2.04% - ------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 520.27 $ 11.78 $5,469.52 $ 755.46 - ------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 2.23% 0.00% -0.24% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 0.00% 2.04 0.00% ================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 532.12 $ 11.78 $5,456.27 $ 755.46 - ------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 575.97 $ 346.29 $1,559.55 $ 734.64 $9,466.86 - -------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 2.77% 2.77% 2.65% 2.65% 1.39% Cost Sharing Proposal Adjustment 0.00% -4.41% 0.00% -5.09% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.06% -0.06% -0.06% -0.06% -0.23% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.38% -0.38% -0.49% -0.49% -0.49% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% - -------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 4.41% -0.20% 4.17% -1.13% 2.72% - -------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 601.35 $ 345.60 $1,624.59 $ 726.34 $9,723.91 - -------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 0.00% 0.00% 0.00% 0.00% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 0.00% 0.00% 0.00% 0.00% 0.00% ============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 601.35 $ 345.60 $1,624.59 $ 726.34 $9,723.91 - --------------------------------------------------------------------------------------------------------------
PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A ============================================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A $1,163.05 $ 37.84 $ 149.42 $ 120.69 - -------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A 1.46% 2.79% 3.22% 3.71% Cost Sharing Proposal Adjustment N/A 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A -0.10% -0.02% -0.05% -0.03% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A -0.17% -0.06% -0.16% -0.30% Premium Tax Implementation Adjustment N/A 2.04% 2.04% 2.04% 2.04% - -------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) N/A 3.25% 4.80% 5.11% 5.47% - -------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A $1,200.85 $ 39.66 $ 157.05 $ 127.30 - -------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A 0.00% 0.00% 0.00% 0.00% ============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A $1,200.85 $ 39.66 $ 157.05 $ 127.30 - -------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] ------------------------------------- Originally Awarded PMPM $ 279.90 $ 28.95 $ 77.65 - ------------------------------------------------------------------------------------ Outpatient & Emergency Room Adjustment 3.14% 2.00% 2.94% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.05% -0.02% -0.04% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.41% -0.09% -0.38% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% - ------------------------------------------------------------------------------------ Total Adjustment Impacting Base PMPM (2) 4.77% 3.97% 4.60% - ------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 293.24 $ 30.10 $ 81.25 - ------------------------------------------------------------------------------------ Impact of Electing the $35k Reinsurance Deductible 0.00% 0.00% 0.00% ==================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 293.24 $ 30.10 $ 81.25 - ------------------------------------------------------------------------------------
1. The KidsCare age cohort includes individuals 14 to 18 years of age, while the TANF rate cell includes 14 - 44. 2. The adjustment is multiplicative, not additive. 3. The maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, it is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government Human [ILLEGIBLE] Services Consulting 5 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 10 PIMA ONLY - (EFFECTIVE 10/01/03) PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 352.67 $ 84.37 $ 151.12 $ 102.82 $ 329.46 $ 243.09 - ---------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 5.15 $ 2.35 $ 4.87 $ 3.81 $ 10.36 $ 4.87 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.37) ($ 0.02) ($ 0.07) ($ 0.03) ($ 0.16) ($ 0.04) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 0.61) ($ 0.05) ($ 0.26) ($ 0.32) ($ 1.41) ($ 0.22) Premium Tax Implementation Adjustment $ 7.28 $ 1.77 $ 3.18 $ 2.17 $ 6.90 $ 5.05 - ---------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 11.46 $ 4.05 $ 7.71 $ 5.63 $ 15.70 $ 9.66 - ---------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 364.13 $ 88.42 $ 158.83 $ 108.45 $ 345.16 $ 252.75 - ---------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 14.94 $ 0.36 $ 1.62 $ 1.16 $ 1.96 $ 0.44 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.30 $ 0.01 $ 0.03 $ 0.02 $ 0.04 $ 0.01 ============================================================================================================================ Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 379.38 $ 88.79 $ 160.49 $ 109.63 $ 347.16 $ 253.20 - ---------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 497.41 $ 11.55 $5,402.48 $ 740.35 - -------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 14.16 $ 0.00 ($ 39.18) $ 0.00 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.20) ($ 0.00) ($ 5.09) $ 0.00 Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 1.94) $ 0.00 $ 1.91 $ 0.00 Premium Tax Implementation Adjustment $ 10.41 $ 0.24 $ 109.39 $ 15.11 - -------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 22.86 $ 0.23 $ 67.04 $ 15.11 - -------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 520.27 $ 11.78 $5,469.52 $ 755.46 - -------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 11.61 $ 0.00 ($ 12.98) $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.24 $ 0.00 ($ 0.26) $ 0.00 ================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 532.12 $ 11.78 $5,456.27 $ 755.46 - -------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 575.97 $ 346.29 $1,559.55 $ 734.64 $9,466.86 - --------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 15.94 $ 9.58 $ 41.32 $ 19.46 $ 131.33 Cost Sharing Proposal Adjustment $ 0.00 ($ 15.70) $ 0.00 ($ 38.36) $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.33) ($ 0.19) ($ 0.93) ($ 0.42) ($ 21.83) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 2.25) ($ 1.29) ($ 7.84) ($ 3.51) ($ 46.92) Premium Tax Implementation Adjustment $ 12.03 $ 6.91 $ 32.49 $ 14.53 $ 194.48 - --------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 25.39 ($ 0.69) $ 65.04 ($ 8.29) $ 257.06 - --------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 601.35 $ 345.60 $1,624.59 $ 726.34 $9,723.91 - --------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 =============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 601.35 $ 345.60 $1,624.59 $ 726.34 $9,723.91 - ---------------------------------------------------------------------------------------------------------------
PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A ============================================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A $1,163.05 $ 37.84 $ 149.42 $ 120.69 - --------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A $ 16.99 $ 1.05 $ 4.81 $ 4.48 Cost Sharing Proposal Adjustment N/A $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A ($ 1.21) ($ 0.01) ($ 0.07) ($ 0.04) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A ($ 2.00) ($ 0.02) ($ 0.25) ($ 0.37) Premium Tax Implementation Adjustment N/A $ 24.02 $ 0.79 $ 3.14 $ 2.55 - --------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM N/A $ 37.80 $ 1.82 $ 7.63 $ 6.61 - --------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A $1,200.85 $ 39.66 $ 157.05 $ 127.30 - --------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A $ 0.00 $ 0.00 $ 0.00 $ 0.00 =============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A $1,200.85 $ 39.66 $ 157.05 $ 127.30 - --------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------- Originally Awarded PMPM $ 279.90 $ 28.95 $ 77.68 - ------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 8.80 $ 0.58 $ 2.28 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.13) ($ 0.01) ($ 0.03) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 1.19) ($ 0.03) ($ 0.30) Premium Tax Implementation Adjustment $ 5.86 $ 0.60 $ 1.63 - ------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 13.14 $ 1.15 $ 3.57 - ------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 293.24 $ 30.10 $ 81.25 - ------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible $ 0.00 $ 0.00 $ 0.00 ===================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 293.24 $ 30.10 $ 81.25 - -------------------------------------------------------------------------------------
1. The KidsCare age cohort covers individuals 14 - 18 years of age while the TANF rate cell includes 14 - 44. 2. The maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, it is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government [ILLEGIBLE] Human Services Consulting 6 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 12 - (EFFECTIVE 10/01/03) PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 353.70 $ 88.86 $ 152.00 $ 110.35 $ 310.47 $ 223.79 - --------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 1.46% 2.97% 3.22% 3.71% 3.14% 2.00% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.10% -0.02% -0.05% -0.03% -0.05% -0.02% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.17% -0.06% -0.16% -0.30% -0.41% -0.09% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% - --------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 3.25% 4.80% 5.11% 5.47% 4.77% 3.97% - --------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 365.19 $ 93.13 $ 159.76 $ 116.39 $ 325.27 $ 232.68 - --------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 3.80% 0.36% 0.94% 0.93% 0.56% 0.18% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 2.04% 2.04% 2.04% 2.04% 2.04% =========================================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 379.36 $ 93.47 $ 161.30 $ 117.49 $ 327.14 $ 233.10 - --------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 449.81 $ 16.00 $5,610.56 $ 740.35 - ------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 2.94% 0.00% -0.73% 0.00% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.04% -0.02% -0.09% 0.00% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.38% 0.00% 0.04% 0.00% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% - ------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 4.60% 2.02% 1.24% 2.04% - ------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 470.48 $ 16.32 $5,680.18 $ 755.46 - ------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 2.29% 0.00% -0.21% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 2.04% 0.00% 2.04 0.00% ================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 481.50 $ 16.32 $5,667.86 $ 755.46 - ------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 516.02 $ 405.62 $1,509.89 $ 742.57 $9,000.32 - -------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment 2.77% 2.77% 2.65% 2.65% 1.39% Cost Sharing Proposal Adjustment 0.00% -4.41% 0.00% -5.09% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.06% -0.06% -0.06% -0.06% -0.23% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.38% -0.38% -0.49% -0.49% -0.49% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% 2.04% 2.04% - -------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) 4.41% -0.20% 4.17% -1.13% 2.72% - -------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 538.76 $ 404.81 $1,572.86 $ 734.18 $9,244.71 - -------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (3) 0.00% 0.00% 0.00% 0.00% 0.00% Premium Tax Adjustment of Electing the $35k Reinsurance Deductible 0.00% 0.00% 0.00% 0.00% 0.00% ============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 538.76 $ 404.81 $1,572.86 $ 734.18 $9,244.71 - --------------------------------------------------------------------------------------------------------------
PERCENT CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A ============================================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A $1,158.74 $ 37.84 $ 149.42 $ 120.69 - -------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A 1.46% 2.79% 3.22% 3.71% Cost Sharing Proposal Adjustment N/A 0.00% 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A 0.00% 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A -0.10% -0.02% -0.05% -0.03% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A -0.17% -0.06% -0.16% -0.30% Premium Tax Implementation Adjustment N/A 2.04% 2.04% 2.04% 2.04% - -------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM (2) N/A 3.25% 4.80% 5.11% 5.47% - -------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A $1,196.40 $ 39.66 $ 157.05 $ 127.30 - -------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A 0.00% 0.00% 0.00% 0.00% ============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A $1,196.40 $ 39.66 $ 157.05 $ 127.30 - -------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------- Originally Awarded PMPM $ 279.90 $ 29.06 $ 77.68 - ------------------------------------------------------------------------------------ Outpatient & Emergency Room Adjustment 3.14% 2.00% 2.94% Cost Sharing Proposal Adjustment 0.00% 0.00% 0.00% Reinsurance Incorporating Catastrophic and Transplant Data Adjustment 0.00% 0.00% 0.00% Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) -0.05% -0.02% -0.04% Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) -0.41% -0.09% -0.38% Premium Tax Implementation Adjustment 2.04% 2.04% 2.04% - ------------------------------------------------------------------------------------ Total Adjustment Impacting Base PMPM (2) 4.77% 3.97% 4.60% - ------------------------------------------------------------------------------------ Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 293.24 $ 30.21 $ 81.25 - ------------------------------------------------------------------------------------ Impact of Electing the $35k Reinsurance Deductible 0.00% 0.00% 0.00% ==================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 293.24 $ 30.21 $ 81.25 - ------------------------------------------------------------------------------------
1. The KidsCare age cohort includes individuals 14 to 18 years of age, while the TANF rate cell includes 14 - 44. 2. The adjustment is multiplicative, not additive. 3. The maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, it is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government [ILLEGIBLE] Human Services Consulting 7 of 8 AZ-AHCCCS PROPRIETARY AND CONFIDENTIAL FINAL AWARDED RATE - CYE04 - HEALTH CHOICE: GSA 12 - (EFFECTIVE 10/01/03) PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 353.70 $ 88.86 $ 152.00 $ 110.35 $ 310.47 $ 223.79 - ---------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 5.17 $ 2.48 $ 4.90 $ 4.09 $ 9.76 $ 4.49 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.37) ($ 0.02) ($ 0.07) ($ 0.04) ($ 0.15) ($ 0.04) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 0.61) ($ 0.06) ($ 0.26) ($ 0.34) ($ 1.32) ($ 0.21) Premium Tax Implementation Adjustment $ 7.30 $ 1.86 $ 3.20 $ 2.33 $ 6.51 $ 4.65 - ---------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 11.49 $ 4.27 $ 7.76 $ 6.04 $ 14.80 $ 8.89 - ---------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 365.19 $ 93.13 $ 159.76 $ 116.39 $ 325.27 $ 232.68 - ---------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 13.88 $ 0.33 $ 1.51 $ 1.08 $ 1.83 $ 0.41 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.28 $ 0.01 $ 0.03 $ 0.02 $ 0.04 $ 0.01 ============================================================================================================================ Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 379.36 $ 93.47 $ 161.30 $ 117.49 $ 327.14 $ 233.10 - ---------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - --------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 449.81 $ 16.00 $5,610.56 $ 740.35 - -------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 13.20 $ 0.00 ($ 40.68) $ 0.00 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.18) ($ 0.00) ($ 5.28) $ 0.00 Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 1.76) $ 0.00 $ 1.98 $ 0.00 Premium Tax Implementation Adjustment $ 9.41 $ 0.33 $ 113.60 $ 15.11 - -------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 20.67 $ 0.32 $ 69.62 $ 15.11 - -------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 470.48 $ 16.32 $5,680.18 $ 755.46 - -------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 10.79 $ 0.00 ($ 12.07) $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.22 $ 0.00 ($ 0.25) $ 0.00 ================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 481.50 $ 16.32 $5,667.86 $ 755.46 - -------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM $ 516.02 $ 405.62 $1,509.89 $ 742.57 $9,000.32 - --------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 14.28 $ 11.23 $ 40.00 $ 19.67 $ 124.86 Cost Sharing Proposal Adjustment $ 0.00 ($ 18.39) $ 0.00 ($ 38.78) $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.30) ($ 0.22) ($ 0.90) ($ 0.42) ($ 20.76) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 2.01) ($ 1.51) ($ 7.59) ($ 3.64) ($ 44.61) Premium Tax Implementation Adjustment $ 10.78 $ 8.10 $ 31.46 $ 14.68 $ 184.89 - --------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 22.74 ($ 0.81) $ 62.97 ($ 8.38) $ 244.39 - --------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 538.76 $ 404.81 $1,572.86 $ 734.18 $9,244.71 - --------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible (2) $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 Premium Tax Adjustment of Electing the $35k Reinsurance Deductible $ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00 ============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 538.76 $ 404.81 $1,572.86 $ 734.18 $9,244.71 - ---------------------------------------------------------------------------------------------------------------
PMPM CHANGE DUE TO PROGRAMMATIC ADJUSTMENTS [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ----------------------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A N/A N/A N/A N/A N/A Cost Sharing Proposal Adjustment N/A N/A N/A N/A N/A N/A Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A N/A N/A N/A N/A N/A Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A N/A N/A N/A N/A N/A Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A N/A N/A N/A N/A N/A Premium Tax Implementation Adjustment N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A ============================================================================================================================= Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A N/A N/A N/A N/A N/A - ----------------------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - ---------------------------------------------------------------------------------------------------------------- Originally Awarded PMPM N/A $1,158.74 $ 37.84 $ 149.42 $ 120.69 - --------------------------------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment N/A $ 16.93 $ 1.05 $ 4.81 $ 4.48 Cost Sharing Proposal Adjustment N/A $ 0.00 $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment N/A $ 0.00 $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) N/A ($ 1.21) ($ 0.01) ($ 0.07) ($ 0.04) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) N/A ($ 1.99) ($ 0.02) ($ 0.25) ($ 0.37) Premium Tax Implementation Adjustment N/A $ 23.93 $ 0.79 $ 3.14 $ 2.55 - --------------------------------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM N/A $ 37.66 $ 1.82 $ 7.63 $ 6.61 - --------------------------------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible N/A $1,196.40 $ 39.66 $ 157.05 $ 127.30 - --------------------------------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible N/A $ 0.00 $ 0.00 $ 0.00 $ 0.00 =============================================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible N/A $1,196.40 $ 39.66 $ 157.05 $ 127.30 - --------------------------------------------------------------------------------------------------------------- [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] [ILLEGIBLE] - -------------------------------------------------------------------------------------- Originally Awarded PMPM $ 279.90 $ 29.05 $ 77.68 - ------------------------------------------------------------------------------------- Outpatient & Emergency Room Adjustment $ 8.80 $ 0.58 $ 2.28 Cost Sharing Proposal Adjustment $ 0.00 $ 0.00 $ 0.00 Reinsurance Incorporating Catastrophic and Transplant Data Adjustment $ 0.00 $ 0.00 $ 0.00 Hospital Inpatient DRI Trend Update Adjustment- (4.0% estimate changed to 3.8% actual) ($ 0.13) ($ 0.01) ($ 0.03) Fee-for-Service Schedule Change (Referral Physician and Lab & X-Ray COS) ($ 1.19) ($ 0.03) ($ 0.30) Premium Tax Implementation Adjustment $ 5.86 $ 0.60 $ 1.63 - ------------------------------------------------------------------------------------- Total Adjustment Impacting Base PMPM $ 13.14 $ 1.15 $ 3.57 - ------------------------------------------------------------------------------------- Adjusted Awarded PMPM for Plans Electing the $20k Reinsurance Deductible $ 293.24 $ 30.21 $ 81.25 - ------------------------------------------------------------------------------------- Impact of Electing the $35k Reinsurance Deductible $ 0.00 $ 0.00 $ 0.00 ===================================================================================== Adjusted Awarded PMPM for Plans Electing the $35k Reinsurance Deductible $ 293.24 $ 30.21 $ 81.25 - -------------------------------------------------------------------------------------
1. The KidsCare age cohort covers individuals 14 - 18 years of age, while the TANF rate cell includes 14 - 44. 2. The maternity Delivery Payment does not have a reinsurance component built directly into the rate. However, it is indirectly affected by choosing a different deductible level because the TANF 14-44 female rate is applied as an 8-month offset to the Maternity Delivery Payment, and the female rate is directly affected by a new reinsurance election. Mercer Government [ILLEGIBLE] Human Services Consulting 8 of 8 ARIZONA HEALTH CARE COST CONTAINMENT SYSTEM HIFA CAPITATION RATES CYE '04 EFFECTIVE 10/1/03 HEALTH CHOICE ARIZONA HIFA PARENT RATES GSA 14-44F 14-44M 45+ ------- ------- -------- 2 Yuma, La Paz 4 Mohave, Coconino, Apache, Navajo $199.06 $148.67 $357.65 6 Yavapai 8 Pinal, Gila $176.84 $126.27 $353.15 10 Pima $176.37 $120.47 $381.67 12 Maricopa $177.28 $129.13 $359.67 14 Graham, Greenlee, Cochise
