Jon_Yeager_Spring2.xlsm

	B	C	F	G	H	I	J	K	L	M	U
1
2
3											**Calculated Value
4	Input Variables		Jan-20	Feb-20	Mar-20	Apr-20	May-20	Jun-20	Employee Count	Claim Type	IBNR Reserve
5	**Please enter relevant data in column C		$ 72,164.00	$ 65,437.00	$ 62,436.00	$ 52,584.00	$ 40,145.00	$ 15,145.00	Large	Prescription	$ 37,060.85
6	Claim Type	Prescription
7	Employee Count	5,713
8	January 2020 Reported Claims	$ 72,164.00
9	February 2020 Reported Claims	$ 65,437.00
10	March 2020 Reported Claims	$ 62,436.00
11	April 2020 Reported Claims	$ 52,584.00
12	May 2020 Reported Claims	$ 40,145.00
13	June 2020 Reported Claims	$ 15,145.00
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100