Spreadsheet: 220ee8d6-1865-48ac-b421-82d9a6e5b9d2
Sheet: SFY 2014 Budget From 20130913

 |  |  |  |  |  |  |  |  |  |  |  | Collapse
 |  |  |  |  |  | Claims  Report* | % of Year Complete |  |  |  |  | 2013-07-01 00:00:00
[NAME] as of 9/13/2013 |  |  |  |  |  | 2013-09-13 00:00:00
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Paste Reduction Table Here- If it matches |  |  |  |  | Rection Table |  |  |  | Paste Claims PT Here
Insurer | Client Count  (YTD) | Sum of Paid  Plus Incentive | %  of Non-Medicaid | Non-Medicaid Total | Medicaid Total | Budget | % of Budget |  | Projected EOY Total GF Spending | Amount Over (Under) GF Budget |  |  |  | Row Labels | Count of Sum of Paid Plus Incentive | Sum of Sum of Paid Plus Incentive |  |  | Row Labels | Count of Sum of Paid Plus Incentive | Sum of Sum of Paid Plus Incentive |  | Row Labels | Count of Sum of Paid Plus Incentive | Row Labels | Sum of Sum of Paid Plus Incentive |  |  | Row Labels | Count of Sum of Paid Plus Incentive | Row Labels | Sum of Sum of Paid Plus Incentive
DHW - IDHW - ATR-III - Administrative |  |  | 1 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - Adolescent - Medicaid | 1 | 14578.98000000002 |  |  | DHW - IDHW - Adolescent - Medicaid |  |  |  | DHW - IDHW - Adolescent - Medicaid | 1 | DHW - IDHW - Adolescent - Medicaid | 14578.98000000002 |  |  | DHW - IDHW - Adolescent - Medicaid | 1 | DHW - IDHW - Adolescent - Medicaid | 14578.98000000002
DHW - IDHW - ATR-III Adolescent Benefit |  |  | 1 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - Adult | 21 | 21274.59 |  |  | DHW - IDHW - Adult |  |  |  | DHW - IDHW - Adult | 21 | DHW - IDHW - Adult | 21274.59 |  |  | DHW - IDHW - Adult | 21 | DHW - IDHW - Adult | 21274.59
DHW - IDHW - ATR-III Adolescent Benefit - Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - Adult - Medicaid | 1 | 2769.449999999998 |  |  | DHW - IDHW - Adult - Medicaid |  |  |  | DHW - IDHW - Adult - Medicaid | 1 | DHW - IDHW - Adult - Medicaid | 2769.449999999998 |  |  | DHW - IDHW - Adult - Medicaid | 1 | DHW - IDHW - Adult - Medicaid | 2769.449999999998
DHW - IDHW - ATR-III Military Benefit |  |  | 1 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - ATR-III - Administrative | 41 | 2485.42 |  |  | DHW - IDHW - ATR-III - Administrative |  |  |  | DHW - IDHW - ATR-III - Administrative | 41 | DHW - IDHW - ATR-III - Administrative | 2485.42 |  |  | DHW - IDHW - ATR-III - Administrative | 41 | DHW - IDHW - ATR-III - Administrative | 2485.42
DHW - IDHW - ATR-III Military Benefit - Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - ATR-III Adolescent Benefit | 26 | 2645.289999999999 |  |  | DHW - IDHW - ATR-III Adolescent Benefit |  |  |  | DHW - IDHW - ATR-III Adolescent Benefit | 26 | DHW - IDHW - ATR-III Adolescent Benefit | 2645.289999999999 |  |  | DHW - IDHW - ATR-III Adolescent Benefit | 26 | DHW - IDHW - ATR-III Adolescent Benefit | 2645.289999999999
DHW - IDHW - ATR-III Misdemeanor |  |  | 1 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - ATR-III Adolescent Benefit - Medicaid | 26 | 5662.74 |  |  | DHW - IDHW - ATR-III Adolescent Benefit - Medicaid |  |  |  | DHW - IDHW - ATR-III Adolescent Benefit - Medicaid | 26 | DHW - IDHW - ATR-III Adolescent Benefit - Medicaid | 5662.74 |  |  | DHW - IDHW - ATR-III Adolescent Benefit - Medicaid | 26 | DHW - IDHW - ATR-III Adolescent Benefit - Medicaid | 5662.74
DHW - IDHW - ATR-III Misdemeanor - Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - ATR-III Military Benefit | 180 | 110751.1699999999 |  |  | DHW - IDHW - ATR-III Military Benefit |  |  |  | DHW - IDHW - ATR-III Military Benefit | 180 | DHW - IDHW - ATR-III Military Benefit | 110751.1699999999 |  |  | DHW - IDHW - ATR-III Military Benefit | 180 | DHW - IDHW - ATR-III Military Benefit | 110751.1699999999
ATR Total |  |  |  |  |  | 2724921 |  |  |  |  |  |  |  | DHW - IDHW - ATR-III Military Benefit - Medicaid | 27 | 26071.69 |  |  | DHW - IDHW - ATR-III Military Benefit - Medicaid |  |  |  | DHW - IDHW - ATR-III Military Benefit - Medicaid | 27 | DHW - IDHW - ATR-III Military Benefit - Medicaid | 26071.69 |  |  | DHW - IDHW - ATR-III Military Benefit - Medicaid | 27 | DHW - IDHW - ATR-III Military Benefit - Medicaid | 26071.69
 |  |  |  |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - ATR-III Misdemeanor | 857 | 418999.1199999994 |  |  | DHW - IDHW - ATR-III Misdemeanor |  |  |  | DHW - IDHW - ATR-III Misdemeanor | 857 | DHW - IDHW - ATR-III Misdemeanor | 418999.1199999994 |  |  | DHW - IDHW - ATR-III Misdemeanor | 857 | DHW - IDHW - ATR-III Misdemeanor | 418999.1199999994
[NAME] |  |  | 1 |  | 0 |  |  |  |  |  |  |  |  | DHW - IDHW - ATR-III Misdemeanor - Medicaid | 99 | 58238.44999999999 |  |  | DHW - IDHW - ATR-III Misdemeanor - Medicaid |  |  |  | DHW - IDHW - ATR-III Misdemeanor - Medicaid | 99 | DHW - IDHW - ATR-III Misdemeanor - Medicaid | 58238.44999999999 |  |  | DHW - IDHW - ATR-III Misdemeanor - Medicaid | 99 | DHW - IDHW - ATR-III Misdemeanor - Medicaid | 58238.44999999999
Adult-Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - Child Protection Drug Court | 40 | 41693.12 |  |  | DHW - IDHW - Child Protection Drug Court |  |  |  | DHW - IDHW - Child Protection Drug Court | 40 | DHW - IDHW - Child Protection Drug Court | 41693.12 |  |  | DHW - IDHW - Child Protection Drug Court | 40 | DHW - IDHW - Child Protection Drug Court | 41693.12
Adult Total |  |  |  |  |  | 100000 |  |  |  |  |  |  |  | DHW - IDHW - CP/SUD | 220 | 119403.0399999999 |  |  | DHW - IDHW - CP/SUD |  |  |  | DHW - IDHW - CP/SUD | 220 | DHW - IDHW - CP/SUD | 119403.0399999999 |  |  | DHW - IDHW - CP/SUD | 220 | DHW - IDHW - CP/SUD | 119403.0399999999
 |  |  |  |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - CP/SUD - Medicaid | 76 | 40502.67999999999 |  |  | DHW - IDHW - CP/SUD - Medicaid |  |  |  | DHW - IDHW - CP/SUD - Medicaid | 76 | DHW - IDHW - CP/SUD - Medicaid | 40502.67999999999 |  |  | DHW - IDHW - CP/SUD - Medicaid | 76 | DHW - IDHW - CP/SUD - Medicaid | 40502.67999999999
Adolescent |  |  | 1 |  | 0 |  |  |  |  |  |  |  |  | DHW - IDHW - DV Court Misdemeanant | 134 | 104904.23 |  |  | DHW - IDHW - DV Court Misdemeanant |  |  |  | DHW - IDHW - DV Court Misdemeanant | 134 | DHW - IDHW - DV Court Misdemeanant | 104904.23 |  |  | DHW - IDHW - DV Court Misdemeanant | 134 | DHW - IDHW - DV Court Misdemeanant | 104904.23
Adolescent-Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - DV Court Misdemeanant - Medicaid | 22 | 19817.76 |  |  | DHW - IDHW - DV Court Misdemeanant - Medicaid |  |  |  | DHW - IDHW - DV Court Misdemeanant - Medicaid | 22 | DHW - IDHW - DV Court Misdemeanant - Medicaid | 19817.76 |  |  | DHW - IDHW - DV Court Misdemeanant - Medicaid | 22 | DHW - IDHW - DV Court Misdemeanant - Medicaid | 19817.76
Adolescent Total |  |  |  |  |  | 100000 |  |  | 1210.408307962904 | -399744.5916920371 |  |  |  | DHW - IDHW - IVDU | 402 | 158345.8899999997 |  |  | DHW - IDHW - IVDU |  |  |  | DHW - IDHW - IVDU | 402 | DHW - IDHW - IVDU | 158345.8899999997 |  |  | DHW - IDHW - IVDU | 402 | DHW - IDHW - IVDU | 158345.8899999997
 |  |  |  |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - IVDU - Medicaid | 53 | 58196.51000000002 |  |  | DHW - IDHW - IVDU - Medicaid |  |  |  | DHW - IDHW - IVDU - Medicaid | 53 | DHW - IDHW - IVDU - Medicaid | 58196.51000000002 |  |  | DHW - IDHW - IVDU - Medicaid | 53 | DHW - IDHW - IVDU - Medicaid | 58196.51000000002
CP-SUD |  |  | 1 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - Medicaid Only | 909 | 452833.0099999991 |  |  | DHW - IDHW - Medicaid Only |  |  |  | DHW - IDHW - Medicaid Only | 909 | DHW - IDHW - Medicaid Only | 452833.0099999991 |  |  | DHW - IDHW - Medicaid Only | 909 | DHW - IDHW - Medicaid Only | 452833.0099999991
CP-SUD - Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - PWWC | 133 | 147007.7299999999 |  |  | DHW - IDHW - PWWC |  |  |  | DHW - IDHW - PWWC | 133 | DHW - IDHW - PWWC | 147007.7299999999 |  |  | DHW - IDHW - PWWC | 133 | DHW - IDHW - PWWC | 147007.7299999999
CP-SUD Total |  |  |  |  |  | 750000 |  |  |  |  |  |  |  | DHW - IDHW - PWWC - Medicaid | 153 | 199171.2 |  |  | DHW - IDHW - PWWC - Medicaid |  |  |  | DHW - IDHW - PWWC - Medicaid | 153 | DHW - IDHW - PWWC - Medicaid | 199171.2 |  |  | DHW - IDHW - PWWC - Medicaid | 153 | DHW - IDHW - PWWC - Medicaid | 199171.2
 |  |  |  |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - State Hospital | 76 | 68190.46999999997 |  |  | DHW - IDHW - State Hospital |  |  |  | DHW - IDHW - State Hospital | 76 | DHW - IDHW - State Hospital | 68190.46999999997 |  |  | DHW - IDHW - State Hospital | 76 | DHW - IDHW - State Hospital | 68190.46999999997
DV Court |  |  | 1 |  | 0 |  |  |  |  |  |  |  |  | DHW - IDHW - State Hospital - Medicaid | 24 | 15281.34 |  |  | DHW - IDHW - State Hospital - Medicaid |  |  |  | DHW - IDHW - State Hospital - Medicaid | 24 | DHW - IDHW - State Hospital - Medicaid | 15281.34 |  |  | DHW - IDHW - State Hospital - Medicaid | 24 | DHW - IDHW - State Hospital - Medicaid | 15281.34
DV Court- Medicaid |  |  | 0.3 |  |  |  |  |  |  |  |  |  |  | DHW - IDHW - Unknown / Ineligible | 982 | 12979.89000000001 |  |  | DHW - IDHW - Unknown / Ineligible |  |  |  | DHW - IDHW - Unknown / Ineligible | 982 | DHW - IDHW - Unknown / Ineligible | 12979.89000000001 |  |  | DHW - IDHW - Unknown / Ineligible | 982 | DHW - IDHW - Unknown / Ineligible | 12979.89000000001
DV Court Misdemeanant Total |  |  |  |  |  | 429000 |  |  |  |  |  |  |  | DHW - PSC - Mental Health Court | 42 | 38410.72000000002 |  |  | DHW - PSC - Mental Health Court |  |  |  | DHW - PSC - Mental Health Court | 42 | DHW - PSC - Mental Health Court | 38410.72000000002 |  |  | DHW - PSC - Mental Health Court | 42 | DHW - PSC - Mental Health Court | 38410.72000000002
 |  |  |  |  |  |  |  |  |  |  |  |  |  | DHW - PSC - Mental Health Court - Medicaid | 28 | 41759.08999999998 |  |  | DHW - PSC - Mental Health Court - Medicaid |  |  |  | DHW - PSC - Mental Health Court - Medicaid | 28 | DHW - PSC - Mental Health Court - Medicaid | 41759.08999999998 |  |  | DHW - PSC - Mental Health Court - Medicaid | 28 | DHW - PSC - Mental Health Court - Medicaid | 41759.08999999998
IVDU |  |  | 1 |  |  |  |  |  |  |  |  |  |  | Grand Total | 4573 | 2181973.579999998 |  |  | Grand Total |  |  |  | Grand Total | 4573 | Grand Total | 2181973.579999998 |  |  | Grand Total | 4573 | Grand Total | 2181973.579999998
IVDU - Medicaid |  |  | 0.3
IVDU Total |  |  |  |  |  | 1000000
PWWC |  |  | 1
PWWC - Medicaid |  |  | 0.3
PWWC Total |  |  |  |  |  | 450000
State Hospital |  |  | 1
State Hospital - Medicaid |  |  | 0.3
State Hospital Total |  |  |  |  |  | 325000
Mental Health Court |  |  | 1
Mental Health Court - Medicaid |  |  | 0.3
Mental Health Court Total |  |  |  |  |  | 300000
Misdemeanant PSC |  |  | 1
Misdemeanant PSC - Medicaid |  |  | 0.3
Misdemeanant PSC Total |  |  |  |  |  | 275000
Medicaid Only |  |  | 0.3
Medicaid Only Total |  |  |  |  |  | 916667
Unknown / Ineligible / Reserve |  |  | 1 |  |  | 546455
Non-Medicaid Total
Medicaid Total
Grand Total
V:\BPA Invoices New\2014\20130913\Claims Reports\DHW SR056_SFY14_6-7-13 - 9-12-13_Claims Report_20130913.xlsx
[NAME]
Grand Total | 6196 | 3871765.830000111 | 0.786960501172644 | 3046926.778000006 | 824839.0519999991 | 7182150.000000001 | 0.4242360265380151 |  | 7493792.886432447 | 311642.8864324456
GF |  |  |  | 3046926.778000006 |  | 7182150.000000001 | 0.4242360265380151 |  | 7493792.886432447 | 311642.8864324456
Medicaid |  |  |  |  | 824839.0519999991 |  | 0.2914625625441693 |  | 2028658.208972971 | -801341.7910270293
GF Plus Medicaid |  | 3871765.830000005 |  |  |  |  | 0.3867067343178043 |  | 9522451.095405417 | -489698.9045945834
 | 6196 | 3871765.830000005 |  |  |  | 7182150.000000001 |  |  | 7423408.469135149 | 241258.469135149