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