{
 "_meta": {
  "source": "202696 Farrell Health Reserve Balances 1.pdf (scanned town cash-flow analysis)",
  "extracted": "2026-08-06",
  "method": "tesseract OCR + constraint solving (balance equations, row totals, BOE+Town=Combined); 0 residual errors; claims cells recomputed as balance-equation residuals and cross-checked",
  "structure": "per FY -> per block (BOE/Town/Combined) -> begin[12], end[12], flow rows [12 months Jul-Jun + total]; negative = outflow",
  "note": "FY23-24 Dec $850 BOE payment: excise row in BOE block, actuarial in source Combined block; dataset follows BOE block, Combined rebuilt as BOE+Town"
 },
 "FY22-23": {
  "BOE": {
   "employer": [
    424181.5,
    616900.0,
    308450.0,
    308450.0,
    308450.0,
    308450.0,
    317179.91,
    308450.0,
    308450.0,
    308450.0,
    0.0,
    0.0,
    3517411.41
   ],
   "employee": [
    71430.45,
    36388.69,
    134458.73,
    157181.66,
    134883.87,
    158385.26,
    134427.79,
    143117.15,
    134370.82,
    145786.64,
    142662.29,
    197711.22,
    1590804.57
   ],
   "admin": [
    -77721.31,
    -106843.92,
    -67942.33,
    -70585.11,
    -71223.98,
    -70998.34,
    -71121.48,
    -71120.68,
    -71221.29,
    -71221.29,
    -64318.91,
    -67839.96,
    -882158.6
   ],
   "wellness_fees": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "excise": [
    null,
    -1954.44,
    null,
    null,
    -29.55,
    0.0,
    null,
    null,
    null,
    null,
    null,
    null,
    -1983.99
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "wellness_inc": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "end": [
    3774211.51,
    4253961.4,
    4111469.92,
    4179022.74,
    4292333.78,
    4343511.23,
    4290718.32,
    4514239.0,
    4429748.63,
    4430424.11,
    4078410.08,
    3705470.06,
    3705470.06
   ],
   "begin": [
    3616529.2,
    3774211.51,
    4253961.4,
    4111469.92,
    4179022.74,
    4292333.78,
    4343511.23,
    4290718.32,
    4514239.0,
    4429748.63,
    4430424.11,
    4078410.08,
    3616529.2
   ],
   "claims": [
    -235912.79,
    -61655.81,
    -395958.06,
    -325559.04,
    -258426.66,
    -248233.02,
    -425211.01,
    -161357.47,
    -351847.06,
    -372871.54,
    -437327.75,
    -401436.7,
    -3675796.91
   ],
   "actuarial": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    -8875.0,
    null,
    null,
    -8875.0
   ],
   "ppi": [
    -4582.5,
    -4427.0,
    -4475.5,
    -4042.5,
    -4444.0,
    -4312.0,
    -4307.0,
    -4400.5,
    -4415.0,
    -8751.5,
    0.0,
    -3499.5,
    -51657.0
   ],
   "dph": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "hsa": [
    -20750.0,
    -500.0,
    -120385.42,
    -843.75,
    0.0,
    -98843.75,
    -11125.0,
    -562.5,
    -106906.25,
    -667.0,
    -1437.5,
    -105812.5,
    -467833.67
   ],
   "prior_retiree": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    1522.8,
    null,
    null,
    null,
    null,
    1522.8
   ],
   "settlement": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "interest": [
    1036.96,
    1842.37,
    3361.1,
    2951.56,
    4101.36,
    6729.3,
    7363.88,
    7871.88,
    7078.41,
    8825.17,
    8407.84,
    7937.42,
    67507.25
   ]
  },
  "Town": {
   "employer": [
    0.0,
    194702.58,
    97351.29,
    97351.29,
    97351.29,
    97351.29,
    0.0,
    0.0,
    194702.58,
    0.0,
    194702.58,
    0.0,
    973512.9
   ],
   "employee": [
    18972.31,
    19907.03,
    18258.72,
    17780.82,
    18046.13,
    17631.46,
    17654.14,
    17048.23,
    16960.46,
    16393.94,
    16006.0,
    15567.42,
    210226.66
   ],
   "admin": [
    -14295.12,
    -12356.79,
    -15209.34,
    -15165.66,
    -14677.38,
    -15094.87,
    -14433.65,
    -14428.35,
    -14830.56,
    -14830.56,
    -11841.86,
    -13418.0,
    -170582.14
   ],
   "wellness_fees": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "excise": [
    null,
    -393.02,
    null,
    null,
    -41.79,
    -57.23,
    null,
    null,
    null,
    null,
    null,
    null,
    -492.04
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "wellness_inc": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "begin": [
    -335568.79,
    -433642.47,
    -232469.21,
    -262613.76,
    -238367.72,
    -217437.54,
    -196780.72,
    -323707.27,
    -371701.19,
    -249632.06,
    -394371.97,
    -287046.07,
    -335568.79
   ],
   "claims": [
    -79652.45,
    -0.01,
    -129628.12,
    -57900.76,
    -79104.43,
    -78626.5,
    -106753.11,
    -49738.8,
    -73016.35,
    -118729.26,
    -90865.82,
    -82132.84,
    -946148.45
   ],
   "actuarial": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    -8875.0,
    null,
    null,
    -8875.0
   ],
   "ppi": [
    -928.0,
    -783.5,
    -844.0,
    -900.0,
    -859.5,
    -901.5,
    -856.5,
    -875.0,
    -847.0,
    -1768.5,
    0.0,
    -606.5,
    -10170.0
   ],
   "end": [
    -433642.47,
    -232469.21,
    -262613.76,
    -238367.72,
    -217437.54,
    -196780.72,
    -323707.27,
    -371701.19,
    -249632.06,
    -394371.97,
    -287046.07,
    -367635.99,
    -367635.99
   ],
   "hsa": [
    -22225.0,
    0.0,
    -250.0,
    -17075.0,
    0.0,
    0.0,
    -22925.0,
    0.0,
    -900.0,
    -16930.53,
    -675.0,
    0.0,
    -80980.53
   ],
   "prior_retiree": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0,
    null,
    null,
    null,
    null,
    0.0
   ],
   "settlement": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "interest": [
    54.58,
    96.97,
    176.9,
    155.35,
    215.86,
    354.17,
    387.57,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    1441.4
   ]
  },
  "Combined": {
   "employer": [
    424181.5,
    811602.58,
    405801.29,
    405801.29,
    405801.29,
    405801.29,
    317179.91,
    308450.0,
    503152.58,
    308450.0,
    194702.58,
    0,
    4490924.31
   ],
   "employee": [
    90402.76,
    56295.72,
    152717.45,
    174962.48,
    152930.0,
    176016.72,
    152081.93,
    160165.38,
    151331.28,
    162180.58,
    158668.29,
    213278.64,
    1801031.23
   ],
   "admin": [
    -92016.43,
    -119200.71,
    -83151.67,
    -85750.77,
    -85901.36,
    -86093.21,
    -85555.13,
    -85549.03,
    -86051.85,
    -86051.85,
    -76160.77,
    -81257.96,
    -1052740.74
   ],
   "wellness_fees": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "other": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "wellness_inc": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "claims": [
    -315565.24,
    -61655.82,
    -525586.18,
    -383459.8,
    -337531.09,
    -326859.52,
    -531964.12,
    -211096.27,
    -424863.41,
    -491600.8,
    -528193.57,
    -483569.54,
    -4621945.36
   ],
   "dph": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "ppi": [
    -5510.5,
    -5210.5,
    -5319.5,
    -4942.5,
    -5303.5,
    -5213.5,
    -5163.5,
    -5275.5,
    -5262.0,
    -10520.0,
    0,
    -4106.0,
    -61827.0
   ],
   "excise": [
    0,
    -2347.46,
    0,
    0,
    -71.34,
    -57.23,
    0,
    0,
    0,
    0,
    0,
    0,
    -2476.03
   ],
   "begin": [
    3280960.41,
    3340569.04,
    4021492.19,
    3848856.16,
    3940655.02,
    4074896.24,
    4146730.51,
    3967011.05,
    4142537.81,
    4180116.57,
    4036052.14,
    3791364.01,
    3280960.41
   ],
   "actuarial": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    -17750.0,
    0,
    0,
    -17750.0
   ],
   "end": [
    3340569.04,
    4021492.19,
    3848856.16,
    3940655.02,
    4074896.24,
    4146730.51,
    3967011.05,
    4142537.81,
    4180116.57,
    4036052.14,
    3791364.01,
    3337834.07,
    3337834.07
   ],
   "hsa": [
    -42975.0,
    -500.0,
    -120635.42,
    -17918.75,
    0,
    -98843.75,
    -34050.0,
    -562.5,
    -107806.25,
    -17597.53,
    -2112.5,
    -105812.5,
    -548814.2
   ],
   "prior_retiree": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    1522.8,
    0,
    0,
    0,
    0,
    1522.8
   ],
   "settlement": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "interest": [
    1091.54,
    1939.34,
    3538.0,
    3106.91,
    4317.22,
    7083.47,
    7751.45,
    7871.88,
    7078.41,
    8825.17,
    8407.84,
    7937.42,
    68948.65
   ]
  }
 },
 "FY23-24": {
  "BOE": {
   "employer": [
    0.0,
    0.0,
    969912.57,
    554205.57,
    709691.57,
    329205.57,
    329205.57,
    0.0,
    649559.07,
    8852.07,
    649559.07,
    0.0,
    4200191.06
   ],
   "employee": [
    29278.65,
    51635.32,
    151286.68,
    119201.07,
    154955.98,
    161424.37,
    138190.55,
    123430.05,
    157622.9,
    137892.66,
    159359.42,
    157244.02,
    1541521.67
   ],
   "admin": [
    -199.2,
    -134011.37,
    -87.5,
    -68950.69,
    -66356.75,
    -11639.25,
    -91060.25,
    -74820.55,
    -71652.88,
    -68766.65,
    -4944.36,
    -75648.79,
    -668138.24
   ],
   "wellness_fees": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "excise": [
    null,
    -1718.64,
    null,
    null,
    null,
    -850.0,
    null,
    0.0,
    null,
    null,
    null,
    null,
    -2568.64
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "wellness_inc": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "end": [
    3346997.04,
    2763850.96,
    3465068.92,
    3719046.85,
    4121171.65,
    4035499.78,
    3660387.66,
    3109149.81,
    3289147.21,
    3009634.04,
    3212496.02,
    2586479.39,
    2586479.39
   ],
   "begin": [
    3705470.06,
    3346997.04,
    2763850.96,
    3465068.92,
    3719046.85,
    4121171.65,
    4035499.78,
    3660387.66,
    3109149.81,
    3289147.21,
    3009634.04,
    3212496.02,
    3705470.06
   ],
   "claims": [
    -372592.44,
    -495106.16,
    -309407.28,
    -348877.98,
    -397431.75,
    -465555.85,
    -750990.2,
    -597772.62,
    -449253.41,
    -361148.27,
    -608098.07,
    -602866.29,
    -5759100.32
   ],
   "actuarial": [
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0
   ],
   "ppi": [
    -3970.0,
    -11460.0,
    0.0,
    -4803.0,
    -4444.5,
    0.0,
    -4295.0,
    -8447.0,
    -4258.0,
    -4041.5,
    0.0,
    -4320.0,
    -50039.0
   ],
   "dph": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "hsa": [
    -18500.0,
    0.0,
    -117062.5,
    -2406.25,
    -1461.54,
    -106053.75,
    -4375.0,
    -1125.0,
    -109312.5,
    0.0,
    0.0,
    -107500.0,
    -467796.54
   ],
   "prior_retiree": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "settlement": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "interest": [
    7509.97,
    7514.77,
    6575.99,
    5609.21,
    7171.79,
    7797.04,
    8212.21,
    7497.27,
    7292.22,
    7698.52,
    6985.92,
    7074.43,
    86939.34
   ]
  },
  "Town": {
   "employer": [
    0.0,
    194702.58,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    724932.0,
    90617.5,
    134146.5,
    94970.4,
    106064.91,
    1345433.89
   ],
   "employee": [
    15274.06,
    16318.35,
    16243.3,
    15704.66,
    16084.92,
    16173.92,
    17233.34,
    26274.93,
    20291.83,
    21376.98,
    23650.71,
    21273.16,
    225900.16
   ],
   "admin": [
    -50.4,
    -27367.09,
    -5.4,
    -12545.61,
    -14482.95,
    -15043.8,
    -4457.96,
    -15810.6,
    -15290.74,
    -14919.81,
    -1045.84,
    -15826.35,
    -136846.55
   ],
   "wellness_fees": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "excise": [
    null,
    0.0,
    null,
    null,
    null,
    null,
    null,
    -723.31,
    null,
    null,
    null,
    null,
    -723.31
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "wellness_inc": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "begin": [
    -367635.99,
    -448740.87,
    -430397.79,
    -491425.63,
    -677849.22,
    -762235.27,
    -861800.24,
    -939034.96,
    -327164.79,
    -286051.01,
    -202624.89,
    -256234.8,
    -367635.99
   ],
   "claims": [
    -79581.54,
    -162797.76,
    -77265.74,
    -174857.14,
    -84736.52,
    -99845.09,
    -67430.1,
    -120993.85,
    -53350.31,
    -39357.55,
    -171185.18,
    -56780.88,
    -1188181.66
   ],
   "actuarial": [
    null,
    null,
    null,
    null,
    null,
    -850.0,
    null,
    null,
    null,
    null,
    null,
    null,
    -850.0
   ],
   "ppi": [
    -872.0,
    -2513.0,
    0.0,
    -600.5,
    -881.5,
    0.0,
    -805.0,
    -1809.0,
    -904.5,
    -920.0,
    0.0,
    -887.5,
    -10193.0
   ],
   "end": [
    -448740.87,
    -430397.79,
    -491425.63,
    -677849.22,
    -762235.27,
    -861800.24,
    -939034.96,
    -327164.79,
    -286051.01,
    -202624.89,
    -256234.8,
    -202391.46,
    -202391.46
   ],
   "hsa": [
    -15875.0,
    0.0,
    0.0,
    -14125.0,
    -370.0,
    0.0,
    -21775.0,
    0.0,
    -250.0,
    -16900.0,
    0.0,
    0.0,
    -69295.0
   ],
   "prior_retiree": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "settlement": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "interest": [
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0
   ]
  },
  "Combined": {
   "employer": [
    0,
    194702.58,
    969912.57,
    554205.57,
    709691.57,
    329205.57,
    329205.57,
    724932.0,
    740176.57,
    142998.57,
    744529.47,
    106064.91,
    5545624.95
   ],
   "employee": [
    44552.71,
    67953.67,
    167529.98,
    134905.73,
    171040.9,
    177598.29,
    155423.89,
    149704.98,
    177914.73,
    159269.64,
    183010.13,
    178517.18,
    1767421.83
   ],
   "admin": [
    -249.6,
    -161378.46,
    -92.9,
    -81496.3,
    -80839.7,
    -26683.05,
    -95518.21,
    -90631.15,
    -86943.62,
    -83686.46,
    -5990.2,
    -91475.14,
    -804984.79
   ],
   "wellness_fees": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "other": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "wellness_inc": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "claims": [
    -452173.98,
    -657903.92,
    -386673.02,
    -523735.12,
    -482168.27,
    -565400.94,
    -818420.3,
    -718766.47,
    -502603.72,
    -400505.82,
    -779283.25,
    -659647.17,
    -6947281.98
   ],
   "dph": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "ppi": [
    -4842.0,
    -13973.0,
    0,
    -5403.5,
    -5326.0,
    0,
    -5100.0,
    -10256.0,
    -5162.5,
    -4961.5,
    0,
    -5207.5,
    -60232.0
   ],
   "excise": [
    0,
    -1718.64,
    0,
    0,
    0,
    -850.0,
    0,
    -723.31,
    0,
    0,
    0,
    0,
    -3291.95
   ],
   "begin": [
    3337834.07,
    2898256.17,
    2333453.17,
    2973643.29,
    3041197.63,
    3358936.38,
    3173699.54,
    2721352.7,
    2781985.02,
    3003096.2,
    2807009.15,
    2956261.22,
    3337834.07
   ],
   "actuarial": [
    0,
    0,
    0,
    0,
    0,
    -850.0,
    0,
    0,
    0,
    0,
    0,
    0,
    -850.0
   ],
   "end": [
    2898256.17,
    2333453.17,
    2973643.29,
    3041197.63,
    3358936.38,
    3173699.54,
    2721352.7,
    2781985.02,
    3003096.2,
    2807009.15,
    2956261.22,
    2384087.93,
    2384087.93
   ],
   "hsa": [
    -34375.0,
    0,
    -117062.5,
    -16531.25,
    -1831.54,
    -106053.75,
    -26150.0,
    -1125.0,
    -109562.5,
    -16900.0,
    0,
    -107500.0,
    -537091.54
   ],
   "prior_retiree": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "settlement": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "interest": [
    7509.97,
    7514.77,
    6575.99,
    5609.21,
    7171.79,
    7797.04,
    8212.21,
    7497.27,
    7292.22,
    7698.52,
    6985.92,
    7074.43,
    86939.34
   ]
  }
 },
 "FY24-25": {
  "BOE": {
   "employer": [
    0.0,
    597144.07,
    823903.45,
    303550.45,
    303550.45,
    303550.45,
    294146.0,
    312954.9,
    303550.45,
    303550.45,
    303550.45,
    303550.45,
    4153001.57
   ],
   "employee": [
    32260.34,
    36984.34,
    159056.04,
    141784.03,
    157325.49,
    158105.35,
    150838.09,
    148481.19,
    161211.18,
    147153.95,
    149961.55,
    174994.07,
    1618155.62
   ],
   "excise": [
    -2081.25,
    null,
    0.0,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    -2081.25
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "end": [
    2165811.72,
    2437059.33,
    2835640.11,
    2695526.13,
    2670934.66,
    2330870.42,
    2239280.12,
    2033999.2,
    1633000.92,
    1389556.22,
    1075889.3,
    854251.59,
    854251.59
   ],
   "begin": [
    2586479.39,
    2165811.72,
    2437059.33,
    2835640.11,
    2695526.13,
    2670934.66,
    2330870.42,
    2239280.12,
    2033999.2,
    1633000.92,
    1389556.22,
    1075889.3,
    2586479.39
   ],
   "claims": [
    -391869.19,
    -273378.62,
    -373112.38,
    -508021.42,
    -403176.72,
    -602227.64,
    -444945.91,
    -580441.32,
    -665755.53,
    -611303.14,
    -679014.62,
    -501362.07,
    -6034608.56
   ],
   "actuarial": [
    -9050.0,
    null,
    0.0,
    null,
    null,
    null,
    -875.0,
    null,
    null,
    null,
    null,
    null,
    -9925.0
   ],
   "dph": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "hsa": [
    -25687.5,
    0.0,
    -128250.0,
    -562.5,
    0.0,
    -109968.75,
    -5750.0,
    0.0,
    -112718.75,
    0.0,
    0.0,
    -113656.25,
    -496593.75
   ],
   "admin": [
    -26625.15,
    -87234.89,
    -85042.64,
    -84234.02,
    -84996.76,
    -87642.97,
    -86374.94,
    -86633.66,
    -86834.0,
    -86379.8,
    -86934.94,
    -83755.62,
    -972689.39
   ],
   "ppi": [
    -4290.5,
    -8399.0,
    -4217.0,
    0.0,
    -4122.5,
    -8395.5,
    -4232.5,
    -4237.5,
    -4236.0,
    0.0,
    -4234.5,
    -3943.0,
    -50308.0
   ],
   "interest": [
    6675.58,
    6131.71,
    6243.31,
    7369.48,
    6828.57,
    6514.82,
    5603.96,
    4595.47,
    3784.37,
    3533.84,
    3005.14,
    2534.71,
    62820.96
   ]
  },
  "Town": {
   "employer": [
    0.0,
    187215.0,
    99641.4,
    99641.4,
    99641.4,
    0.0,
    199282.8,
    99641.4,
    99641.4,
    99641.4,
    129732.62,
    99641.4,
    1213720.22
   ],
   "employee": [
    21600.89,
    21193.86,
    21358.53,
    22067.7,
    21910.68,
    21936.36,
    23166.26,
    23513.66,
    23774.3,
    24103.64,
    23874.54,
    23837.67,
    272338.09
   ],
   "excise": [
    -397.5,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    -397.5
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "begin": [
    -202391.46,
    -288663.35,
    -158379.27,
    -146587.52,
    -101013.22,
    -78900.46,
    -132148.91,
    -46655.23,
    -38095.96,
    -38067.99,
    19731.96,
    84463.32,
    -202391.46
   ],
   "claims": [
    -60854.4,
    -64600.7,
    -96279.98,
    -50433.42,
    -86219.76,
    -60471.72,
    -94208.9,
    -99175.07,
    -109336.37,
    -38988.51,
    -75039.75,
    -31328.94,
    -866937.52
   ],
   "actuarial": [
    -9050.0,
    null,
    0.0,
    null,
    null,
    null,
    -875.0,
    null,
    null,
    null,
    null,
    null,
    -9925.0
   ],
   "end": [
    -288663.35,
    -158379.27,
    -146587.52,
    -101013.22,
    -78900.46,
    -132148.91,
    -46655.23,
    -38095.96,
    -38067.99,
    19731.96,
    84463.32,
    163023.07,
    163023.07
   ],
   "hsa": [
    -26525.0,
    -500.0,
    0.0,
    -13350.0,
    100.0,
    -225.0,
    -28475.0,
    -1750.0,
    0.0,
    -14100.0,
    0.0,
    0.0,
    -84825.0
   ],
   "admin": [
    -10128.88,
    -11193.08,
    -12003.2,
    -12351.38,
    -12351.06,
    -12511.09,
    -12381.48,
    -12640.22,
    -13015.36,
    -12906.76,
    -13038.24,
    -13032.18,
    -147552.93
   ],
   "ppi": [
    -917.0,
    -1831.0,
    -925.0,
    0.0,
    -968.5,
    -1977.0,
    -1015.0,
    -1030.5,
    -1036.0,
    0.0,
    -1024.0,
    -1041.0,
    -11765.0
   ],
   "interest": [
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    50.18,
    226.19,
    482.8,
    759.17
   ]
  },
  "Combined": {
   "employer": [
    0,
    784359.07,
    923544.85,
    403191.85,
    403191.85,
    303550.45,
    493428.8,
    412596.3,
    403191.85,
    403191.85,
    433283.07,
    403191.85,
    5366721.79
   ],
   "employee": [
    53861.23,
    58178.2,
    180414.57,
    163851.73,
    179236.17,
    180041.71,
    174004.35,
    171994.85,
    184985.48,
    171257.59,
    173836.09,
    198831.74,
    1890493.71
   ],
   "other": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "claims": [
    -452723.59,
    -337979.32,
    -469392.36,
    -558454.84,
    -489396.48,
    -662699.36,
    -539154.81,
    -679616.39,
    -775091.9,
    -650291.65,
    -754054.37,
    -532691.01,
    -6901546.08
   ],
   "dph": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "ppi": [
    -5207.5,
    -10230.0,
    -5142.0,
    0,
    -5091.0,
    -10372.5,
    -5247.5,
    -5268.0,
    -5272.0,
    0,
    -5258.5,
    -4984.0,
    -62073.0
   ],
   "excise": [
    -2478.75,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    -2478.75
   ],
   "begin": [
    2384087.93,
    1877148.37,
    2278680.06,
    2689052.59,
    2594512.91,
    2592034.2,
    2198721.51,
    2192624.89,
    1995903.24,
    1594932.93,
    1409288.18,
    1160352.62,
    2384087.93
   ],
   "actuarial": [
    -18100.0,
    0,
    0,
    0,
    0,
    0,
    -1750.0,
    0,
    0,
    0,
    0,
    0,
    -19850.0
   ],
   "end": [
    1877148.37,
    2278680.06,
    2689052.59,
    2594512.91,
    2592034.2,
    2198721.51,
    2192624.89,
    1995903.24,
    1594932.93,
    1409288.18,
    1160352.62,
    1017274.66,
    1017274.66
   ],
   "hsa": [
    -52212.5,
    -500.0,
    -128250.0,
    -13912.5,
    100.0,
    -110193.75,
    -34225.0,
    -1750.0,
    -112718.75,
    -14100.0,
    0,
    -113656.25,
    -581418.75
   ],
   "admin": [
    -36754.03,
    -98427.97,
    -97045.84,
    -96585.4,
    -97347.82,
    -100154.06,
    -98756.42,
    -99273.88,
    -99849.36,
    -99286.56,
    -99973.18,
    -96787.8,
    -1120242.32
   ],
   "interest": [
    6675.58,
    6131.71,
    6243.31,
    7369.48,
    6828.57,
    6514.82,
    5603.96,
    4595.47,
    3784.37,
    3584.02,
    3231.33,
    3017.51,
    63580.13
   ]
  }
 },
 "FY25-26": {
  "BOE": {
   "employer": [
    543814.33,
    1719071.65,
    7114.31,
    1726185.96,
    322000.0,
    14228.62,
    7114.31,
    7114.31,
    7114.31,
    343813.33,
    960757.6,
    0.0,
    5658328.73
   ],
   "employee": [
    32033.74,
    19572.25,
    183765.71,
    167287.43,
    161644.0,
    153193.91,
    155979.12,
    157898.66,
    174141.19,
    157756.65,
    154644.06,
    0.0,
    1517916.72
   ],
   "aegle_reimb": [
    null,
    null,
    765779.72,
    122452.48,
    27715.43,
    47348.83,
    36747.73,
    0.0,
    15926.9,
    140468.81,
    193485.39,
    0.0,
    1349925.29
   ],
   "rx_rebate": [
    null,
    null,
    null,
    111452.94,
    0.0,
    null,
    null,
    0.0,
    null,
    71954.51,
    43052.88,
    null,
    226460.33
   ],
   "excise": [
    -2266.88,
    null,
    0.0,
    null,
    null,
    null,
    null,
    null,
    0.0,
    null,
    null,
    null,
    -2266.88
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    -16.91,
    null,
    null,
    null,
    null,
    null,
    -16.91
   ],
   "end": [
    584852.9,
    1579664.09,
    953744.87,
    2289003.69,
    2372462.85,
    1665773.37,
    1131420.03,
    1020756.23,
    359216.54,
    -9629.44,
    843920.47,
    448037.85,
    448037.85
   ],
   "begin": [
    854251.59,
    584852.9,
    1579664.09,
    953744.87,
    2289003.69,
    2372462.85,
    1665773.37,
    1131420.03,
    1020756.23,
    359216.54,
    -9629.44,
    843920.47,
    854251.59
   ],
   "hm_stoploss": [
    null,
    null,
    -215797.98,
    -72351.36,
    -72100.14,
    0.0,
    -142441.74,
    -71095.26,
    -71095.26,
    -70090.38,
    -69839.16,
    0.0,
    -784811.28
   ],
   "claims": [
    -810989.1,
    -731960.82,
    -1228468.58,
    -710838.34,
    -357759.53,
    -791808.02,
    -579072.77,
    -204149.85,
    -705936.64,
    -966835.87,
    -419266.79,
    -389211.14,
    -7896297.45
   ],
   "actuarial": [
    0.0,
    null,
    0.0,
    null,
    -912.5,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    -912.5
   ],
   "dph": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "hsa": [
    -22500.0,
    0.0,
    -124031.25,
    562.5,
    0.0,
    -106812.5,
    -3125.0,
    0.0,
    -109500.0,
    0.0,
    0.0,
    0.0,
    -365406.25
   ],
   "admin": [
    -7525.14,
    -8072.9,
    -8141.58,
    -7613.66,
    -129.0,
    -17265.2,
    -7434.94,
    -2887.6,
    -14408.16,
    -44016.03,
    -8424.0,
    -6671.48,
    -132589.69
   ],
   "ppi": [
    -4111.5,
    -4120.0,
    -8481.0,
    -4010.0,
    0.0,
    -8306.5,
    -3986.5,
    0.0,
    -4876.0,
    -1897.0,
    -2210.0,
    0.0,
    -41998.5
   ],
   "hm_reimb": [
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    45090.42,
    null,
    null,
    null,
    45090.42
   ],
   "interest": [
    2145.86,
    2673.01,
    3517.43,
    3306.87,
    4176.9,
    3907.38,
    3059.36,
    2455.94,
    1767.55,
    0.0,
    1349.93,
    0.0,
    28360.23
   ],
   "aegle_stoploss": [
    0.0,
    -2352.0,
    -1176.0,
    -1176.0,
    -1176.0,
    -1176.0,
    -1176.0,
    0.0,
    236.0,
    0.0,
    0.0,
    0.0,
    -7996.0
   ]
  },
  "Town": {
   "employer": [
    120567.26,
    120567.26,
    120567.26,
    120567.26,
    120567.26,
    120567.26,
    120567.26,
    241134.52,
    0.0,
    361701.82,
    0.0,
    0.0,
    1446807.16
   ],
   "employee": [
    24352.9,
    24809.94,
    25112.9,
    25421.44,
    25410.28,
    25542.91,
    25248.62,
    25454.18,
    25584.61,
    25538.26,
    24568.43,
    0.0,
    277044.47
   ],
   "aegle_reimb": [
    null,
    null,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    null,
    0.0
   ],
   "rx_rebate": [
    null,
    null,
    null,
    0.0,
    14329.95,
    null,
    null,
    15478.11,
    null,
    16084.78,
    0.0,
    null,
    45892.84
   ],
   "excise": [
    -425.04,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    0.0,
    839.91,
    0.0,
    0.0,
    0.0,
    414.87
   ],
   "other": [
    null,
    null,
    null,
    null,
    null,
    null,
    0.0,
    null,
    null,
    null,
    null,
    null,
    0.0
   ],
   "begin": [
    163023.07,
    176567.35,
    235866.44,
    254789.05,
    328384.29,
    300511.76,
    300872.38,
    336605.92,
    268216.04,
    84093.23,
    361279.87,
    279775.46,
    163023.07
   ],
   "hm_stoploss": [
    null,
    null,
    -52756.2,
    -17585.4,
    -17585.4,
    0.0,
    -36175.68,
    -17836.62,
    -18087.84,
    -17836.62,
    -17082.96,
    null,
    -194946.72
   ],
   "claims": [
    -98536.11,
    -83641.11,
    -71308.33,
    -38394.9,
    -169880.67,
    -141353.76,
    -41669.51,
    -332928.37,
    -188066.61,
    -84479.75,
    -86827.82,
    -42089.82,
    -1379176.76
   ],
   "actuarial": [
    0.0,
    null,
    0.0,
    null,
    -912.5,
    null,
    null,
    null,
    null,
    null,
    null,
    null,
    -912.5
   ],
   "end": [
    176567.35,
    235866.44,
    254789.05,
    328384.29,
    300511.76,
    300872.38,
    336605.92,
    268216.04,
    84093.23,
    361279.87,
    279775.46,
    236009.15,
    236009.15
   ],
   "hsa": [
    -30775.0,
    0.0,
    0.0,
    -14325.0,
    0.0,
    0.0,
    -30575.0,
    0.0,
    0.0,
    -14125.0,
    0.0,
    0.0,
    -89800.0
   ],
   "admin": [
    -1259.82,
    -1247.91,
    -1301.69,
    -1276.79,
    -37.7,
    -2754.33,
    -1256.49,
    -344.55,
    -3683.23,
    -11058.4,
    -2046.54,
    -1676.49,
    -27943.94
   ],
   "ppi": [
    -1028.5,
    -1028.5,
    -2051.0,
    -1025.5,
    0.0,
    -2051.0,
    -1039.5,
    0.0,
    -1155.5,
    -559.0,
    -565.5,
    0.0,
    -10504.0
   ],
   "interest": [
    648.59,
    399.41,
    939.67,
    494.13,
    516.25,
    689.54,
    913.84,
    652.85,
    469.85,
    1920.55,
    449.98,
    0.0,
    8094.66
   ],
   "aegle_stoploss": [
    null,
    -560.0,
    -280.0,
    -280.0,
    -280.0,
    -280.0,
    -280.0,
    0.0,
    -24.0,
    0.0,
    0.0,
    null,
    -1984.0
   ]
  },
  "Combined": {
   "employer": [
    664381.59,
    1839638.91,
    127681.57,
    1846753.22,
    442567.26,
    134795.88,
    127681.57,
    248248.83,
    7114.31,
    705515.15,
    960757.6,
    0,
    7105135.89
   ],
   "employee": [
    56386.64,
    44382.19,
    208878.61,
    192708.87,
    187054.28,
    178736.82,
    181227.74,
    183352.84,
    199725.8,
    183294.91,
    179212.49,
    0,
    1794961.19
   ],
   "other": [
    0,
    0,
    0,
    0,
    0,
    0,
    -16.91,
    0,
    0,
    0,
    0,
    0,
    -16.91
   ],
   "claims": [
    -909525.21,
    -815601.93,
    -1299776.91,
    -749233.24,
    -527640.2,
    -933161.78,
    -620742.28,
    -537078.22,
    -894003.25,
    -1051315.62,
    -506094.61,
    -431300.96,
    -9275474.21
   ],
   "hm_stoploss": [
    0,
    0,
    -268554.18,
    -89936.76,
    -89685.54,
    0,
    -178617.42,
    -88931.88,
    -89183.1,
    -87927.0,
    -86922.12,
    0,
    -979758.0
   ],
   "dph": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0
   ],
   "ppi": [
    -5140.0,
    -5148.5,
    -10532.0,
    -5035.5,
    0,
    -10357.5,
    -5026.0,
    0,
    -6031.5,
    -2456.0,
    -2775.5,
    0,
    -52502.5
   ],
   "hm_reimb": [
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    45090.42,
    0,
    0,
    0,
    45090.42
   ],
   "aegle_reimb": [
    0,
    0,
    765779.72,
    122452.48,
    27715.43,
    47348.83,
    36747.73,
    0,
    15926.9,
    140468.81,
    193485.39,
    0,
    1349925.29
   ],
   "rx_rebate": [
    0,
    0,
    0,
    111452.94,
    14329.95,
    0,
    0,
    15478.11,
    0,
    88039.29,
    43052.88,
    0,
    272353.17
   ],
   "excise": [
    -2691.92,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    839.91,
    0,
    0,
    0,
    -1852.01
   ],
   "begin": [
    1017274.66,
    761420.25,
    1815530.53,
    1208533.92,
    2617387.98,
    2672974.61,
    1966645.75,
    1468025.95,
    1288972.27,
    443309.77,
    351650.43,
    1123695.93,
    1017274.66
   ],
   "actuarial": [
    0,
    0,
    0,
    0,
    -1825.0,
    0,
    0,
    0,
    0,
    0,
    0,
    0,
    -1825.0
   ],
   "end": [
    761420.25,
    1815530.53,
    1208533.92,
    2617387.98,
    2672974.61,
    1966645.75,
    1468025.95,
    1288972.27,
    443309.77,
    351650.43,
    1123695.93,
    684047.0,
    684047.0
   ],
   "hsa": [
    -53275.0,
    0,
    -124031.25,
    -13762.5,
    0,
    -106812.5,
    -33700.0,
    0,
    -109500.0,
    -14125.0,
    0,
    0,
    -455206.25
   ],
   "admin": [
    -8784.96,
    -9320.81,
    -9443.27,
    -8890.45,
    -166.7,
    -20019.53,
    -8691.43,
    -3232.15,
    -18091.39,
    -55074.43,
    -10470.54,
    -8347.97,
    -160533.63
   ],
   "interest": [
    2794.45,
    3072.42,
    4457.1,
    3801.0,
    4693.15,
    4596.92,
    3973.2,
    3108.79,
    2237.4,
    1920.55,
    1799.91,
    0,
    36454.89
   ],
   "aegle_stoploss": [
    0,
    -2912.0,
    -1456.0,
    -1456.0,
    -1456.0,
    -1456.0,
    -1456.0,
    0,
    212.0,
    0,
    0,
    0,
    -9980.0
   ]
  }
 }
}