| Row Labels,Sum of IP ACR UPL,Sum of Total IP Medicaid Base Payments (without NAIP),Sum of IP UHRIP Payment,Sum of IP ACIA Payment,Sum of NAIP in UPL Test,Total Provider IP Payment Under Proposed Pre-Print,Percent of Payments to ACR for the Class,Modified Total IP Payment Cap if Restricted to 90%,Percent of Payments to ACR for the Class_1,Revised IP Pre-Print Proposal Amount In Addition to Base and PTP |
| Children's,1717339496.556851,749917437.531824,247695929.8432597,502636572.2372527,0.0,1500249939.6123364,0.87358960917176587,1545605546.9011655,0.9,795688109.3693417 |
| Bexar,100166047.60160582,55131455.803921565,30551867.01043663,10183955.670145543,0.0,95867278.48450376,0.95708357053080773,90149442.84144524,0.9,35017987.03752367 |
| Dallas,348025254.0287751,159327586.5980392,96317209.1114312,65730946.14018558,0.0,321375741.84965605,0.92342649888011963,313222728.6258976,0.9,153895142.02785838 |
| El Paso,35113573.51432716,18564832.284313723,2837024.059100919,9542717.289703092,0.0,30944573.63311773,0.88127098828296768,31602216.162894446,0.9,13037383.878580725 |
| Harris,502478113.3528028,257109281.294902,88902095.59925245,108976762.34747076,0.0,454988139.2416252,0.90548847233504548,452230302.01752245,0.9,195121020.7226205 |
| Lubbock,46637577.17011568,23888066.9918142,0.0,15791987.81095782,0.0,39680054.802772015,0.8508172424574002,41973819.45310412,0.90000000000000013,18085752.46128992 |
| Nueces,167850774.2082181,59559097.05,16977596.194218416,63383025.79174876,0.0,139919719.03596717,0.83359591098696639,151065696.78739628,0.89999999999999991,91506599.73739628 |
| Tarrant,349615566.81931293,127701851.9019608,12110137.86882004,146532668.21272248,0.0,286344657.98350334,0.81902719775487276,314654010.1373817,0.90000000000000013,186952158.23542088 |
| Travis,167452589.8616931,48635265.60687245,0.0,82494508.97431862,0.0,131129774.58119108,0.78308597489890885,150707330.8755238,0.9,102072065.26865137 |
| Non-State-Owned IMD,60232735.73378904,53398051.09000002,15848140.90277076,4442420.548182219,0.0,73688612.540953,1.223398068230455,54209462.16041013,0.9,811411.07041011 |
| Bexar,7275216.832616988,12176323.98,1167929.458223862,77597.54555660854,0.0,13421850.983780472,1.8448729835248721,6547695.149355289,0.89999999999999991,-5628628.830644712 |
| Dallas,7241694.476049569,4882784.010000001,2020233.9460697505,445634.5918498806,0.0,7348652.547919631,1.014769757578672,6517525.028444612,0.9,1634741.0184446126 |
| El Paso,3541425.7411862207,2650930.1,562644.2326356929,271065.680410233,0.0,3484640.013045926,0.98396529186539594,3187283.167067599,0.9,536353.0670675989 |
| Harris,25388036.9532856,17235975.700000007,5734103.421519352,3506627.202202335,0.0,26476706.32372169,1.0428811952826156,22849233.25795704,0.9,5613257.557957027 |
| Hidalgo,2141394.3115998334,1781289.860000001,318367.30459641386,22740.5217568867,0.0,2122397.6863533016,0.99112885228861003,1927254.8804398505,0.9,145965.02043984947 |
| Lubbock,912.7257829943258,4198.2,0.0,0.0,0.0,4198.2,4.5996290213553648,821.4532046948933,0.9,-3376.7467953051064 |
| MRSA Central,2313873.369093631,1926191.569999998,1208851.4635731222,0.0,0.0,3135043.03357312,1.3548896302830737,2082486.032184268,0.9,156294.4621842699 |
| MRSA West,2852592.8360470342,3126135.5,1042687.9278170314,0.0,0.0,4168823.4278170313,1.4614155147335912,2567333.552442331,0.9,-558801.9475576691 |
| Tarrant,5081254.147512572,5083335.91,1881940.083216981,50718.242796977385,0.0,7015994.236013958,1.3807603462323372,4573128.732761315,0.9,-510207.177238685 |
| Travis,4396334.340614589,4530886.260000002,1911383.065118556,68036.76360929887,0.0,6510306.088727856,1.4808487217598065,3956700.9065531297,0.9,-574185.3534468715 |
| Bexar,3659773.869015082,1541079.372191436,1284102.369037891,626495.3565994896,0.0,3451677.0978288166,0.94313944559578233,3293796.4821135746,0.9,1752717.1099221387 |
| Dallas,7939510.194907045,2043024.817692308,742417.1838249884,3597867.890844175,0.0,6383309.892361472,0.80399290833534931,7145559.175416341,0.9,5102534.357724032 |
| Harris,1538244.2243059613,2390487.3136614044,247686.9529416052,6763.709984371417,0.0,2644937.9765873807,1.7194525646801944,1384419.8018753652,0.9,-1006067.5117860392 |
| Hidalgo,8864252.924064644,5484228.386569679,0.0,2557939.159900014,0.0,8042167.546469693,0.90725835728771265,7977827.631658179,0.9,2493599.245088501 |
| Jefferson,4037155.446276403,4436065.440831654,0.0,164396.10990544452,0.0,4600461.550737098,1.1395304471073191,3633439.901648762,0.9,-802625.539182891 |
| Lubbock,8211000.705366803,4178436.7834953866,4723516.430338703,473301.2324874101,0.0,9375254.4463215,1.1417919426305405,7389900.634830122,0.9,3211463.851334736 |
| MRSA Central,11515919.13018349,7694130.395429226,982374.7759341516,3084360.9682134087,0.0,11760866.139576787,1.0212702960679261,10364327.21716514,0.89999999999999991,2670196.821735915 |
| MRSA Northeast,51916729.03155389,37646685.13836893,0.0,11014448.651461557,0.0,48661133.78983049,0.93729198078436882,46725056.1283985,0.9,9078370.990029566 |
| Nueces,8205398.349059224,5723824.721545347,1467665.4688001787,861618.5292385635,0.0,8053108.71958409,0.98144031246300234,7384858.514153301,0.9,1661033.7926079547 |
| Tarrant,16144463.224359673,6813233.248541035,0.0,6507914.869573631,0.0,13321148.118114663,0.82512177289455924,14530016.901923705,0.9,7716783.65338267 |
| Travis,4182828.364958172,2255666.354051356,827194.1507994413,833559.4861529147,0.0,3916419.991003712,0.93630903524842013,3764545.5284623546,0.9,1508879.1744109984 |
| State-Owned IMD,3028930.0830152086,2577850.68,2525691.2130800663,9961.932185515949,0.0,5113503.825265582,1.6882211490914452,2726037.074713688,0.9,148186.39471368818 |
| Bexar,66404.0495028646,98049.64,40867.385702878826,0.0,0.0,138917.02570287883,[MISSING],59763.64455257814,0.9,-38285.995447421854 |
| Dallas,676318.2769519099,264449.08,749221.4064741173,0.0,0.0,1013670.4864741171,1.498806879865225,608686.4492567189,0.89999999999999991,344237.3692567189 |
| El Paso,523595.5774977512,320683.47,188209.28929934016,9777.105937628065,0.0,518669.86523696815,0.9905925250852522,471236.0197479761,0.9,150552.54974797613 |
| Hidalgo,952.087384887216,437.0,258.7567470430393,184.8262478878852,0.0,880.5829949309244,0.92489724043054955,856.8786463984942,0.9,419.8786463984943 |
| MRSA Northeast,0.0,0.0,0.0,0.0,0.0,0.0,#DIV/0!,0.0,#DIV/0!,0.0 |
| MRSA West,1274666.2681125237,1578269.21,1017139.8115997612,0.0,0.0,2595409.0215997607,2.0361478816278256,1147199.6413012713,0.89999999999999991,-431069.5686987288 |
| Travis,486993.823565272,315962.28,529994.5632569258,0.0,0.0,845956.8432569258,1.7370997378646258,438294.4412087448,0.9,122332.16120874474 |
| State-Owned Non-IMD,132677128.17103136,86601917.12117873,26582219.26927913,13127055.622190667,0.0,126311192.01264854,0.95201934013693279,119409415.35392824,0.9,32807498.23274949 |
| Bexar,0.0,8276.6,0.0,0.0,0.0,8276.6,#DIV/0!,0.0,#DIV/0!,-8276.6 |
| Dallas,38211637.498007454,10844748.341178758,9900332.010317933,12145768.136369422,0.0,32890848.48786611,0.86075475016168046,34390473.74820672,0.90000000000000013,23545725.40702796 |
| Harris,94230513.67126743,75479153.61,16681887.258961195,981287.4858212468,0.0,93142328.35478245,0.98845187960790237,84807462.3041407,0.9,9328308.694140702 |
| MRSA Northeast,234977.001756463,269738.57,0.0,0.0,0.0,269738.57,1.147936044734986,211479.3015808167,0.9,-58259.268419183296 |
| Hidalgo,386928258.43395406,126307498.8517488,125716198.77687772,93671035.80287284,0.0,345694733.43149936,0.89343366863577633,348235432.59055865,0.9,221927933.73880985 |
| Jefferson,57807105.094182655,19689508.31409396,19747151.879721016,13475855.854915122,0.0,52912516.0487301,0.91532893685857453,52026394.58476439,0.9,32336886.27067043 |
| MRSA Central,182393883.61851165,74885417.41753425,43994352.02381176,44806754.00230902,0.0,163686523.443655,0.89743427902448603,164154495.2566605,0.9,89269077.83912624 |
| MRSA Northeast,157196173.8082415,51491594.27282417,38577069.64112415,46807666.65791618,0.0,136876330.57186452,0.87073576446482415,141476556.42741734,0.9,89984962.15459317 |
| Tarrant,457543325.0754042,118990478.0072289,109356668.32010137,156955346.11940256,0.0,385302492.4467328,0.8421114926837453,411788992.567864,0.9,292798514.560635 |
| Travis,269774846.0269623,92567855.12121074,40925083.084543794,95745689.52078184,0.0,229238627.7265364,0.84974055625492018,242797361.42426607,0.9,150229506.30305535 |
|
|
