Professional Documents
Culture Documents
44240MO0100052
Standard PPO
44240MO0100053
Standard PPO
7.4%
18.1%
Allowed
$ 47.3M
$ 13.4M
$ 0.8M
$ 61.5M
Incurred
$ 35.4M
$ 10.7M
$ 0.6M
$ 46.7M
Allowed and incurred claims come directly from the CHL-MO claim records for hospital and physician
services. Capitated benefits use the capitation rate for incurred claims and the allowed claims are
calculated as the incurred claims plus estimated cost sharing.
Incurred claims are developed through the process of estimating the incurred but not paid (IBNP)
reserves using aggregate block of business paid claims. Paid claims are adjusted using the IBNP
completion factors. More specifically, historical claim payment patterns are used to predict the
ultimate incurred claims for each date-of-service month. The IBNP is estimated using actuarial
principles and assumptions which consider historical claim submission and adjudication patterns, unit
cost and utilization trends, claim inventory levels, changes in membership and product mix,
seasonality, and other relevant factors including a review of large claims. This same process is used
to develop IBNP estimates for allowed claims.
As noted above, the experience period reflects three months of paid claim run-off to reduce the
impact of IBNP estimates in the most recent incurred month. As a result, the IBNP reserves account
for approximately 1% of the experience period incurred claims.
4. Benefit Categories
Page F-2
Claim tagging is used to fit all fee-for-service medical claims into four categories: Hospital Inpatient,
Hospital Outpatient, Physician Services, and Other Medical. Other medical services include
ambulance services, home health, durable medical equipment, and prosthetics. The utilization for
these services are counted by service type and rolled up into one utilization number for the total
category. Inpatient utilization is counted as days; outpatient and other medical utilization is counted
as services; physician utilization is counted as services; and pharmacy is counted as prescriptions.
Capitated services are paid on a per member per month (PMPM) basis and have no utilization values
attached.
5. Projection Factors
A. Change in the Morbidity of the Population Insured
Effective January 1, 2014, all policies issued in the individual and small group market are subject to
new rating rules, including guaranteed issue and no medical underwriting. The change in the
morbidity of the future insured population relative to the current population in the experience period is
based on changes in underwriting and rating factors.
B. Changes in Benefits
Compared to the 2013 experience, the filed products include additional benefits to comply with
Missouri Essential Health Benefits (EHBs) according to the benchmark plan. The benefit changes
determined to have an impact on rates include the following:
The estimated net allowed impact of these changes relative to the current individual base period
experience is
or approximately
.
The impact on utilization trend due to changes in benefits is described below under trend factors.
C. Changes in Demographics
Experience data was normalized for projected changes in the 2015 age gender mix using Coventry
demographic factors. Experience data was normalized for rating area comparing the current and
projected member distributions by county using our company-specific market defined rating area
factors.
D. Other Adjustments
The expected mix of business for 2015 was projected and used to determine a projected market
average rate. The effect of the change in mix of business due to differences in benefits,
demographics, area, and network is shown in the Other adjustment column.
Page F-3
E. Trend Factors
Allowed medical trend includes known and anticipated changes in provider contract rates, severity
and medical technology impacts, and expected changes in utilization. The impact of benefit
leveraging is accounted for separately in the projected paid-to-allowed ratio. The change in projected
utilization trend due to changes in benefits is also considered.
Pharmacy trend considers the impact of patent expirations, new drugs, other general market share
shifts, and overall utilization trend. Changes to the current network are included in the Other Trend.
We project an average annual allowed claim trend of 8.9% from the experience to the pricing period.
6. Credibility/Manual Rate
A. Manual rate
B. Credibility
As noted on Worksheet 1, CHL-MOs 2013 small group experience contains
7. Paid to Allowed
The projected paid to allowed ratio in the projection is based on the projection of members by benefit
plan on Worksheet 2. Assuming the migration in Section 14, the paid-to-allowed ratio is approximately
73% in the 2015 projection.
8. Risk Adjustment and Reinsurance
A. Projected Risk Adjustment PMPM
Since the products were developed to be an attractive option across the entire spectrum of risk, the
risk adjustment PMPM, net of risk adjustment user fees, is expected to be
.
B. Projected ACA Reinsurance Recoveries (Net of Reinsurance Premium)
The ACA Reinsurance program does not distribute funds to Small Group plans but only collects the
program contribution. This contribution of
has been included in Net Reinsurance in
Worksheet 1.
9. Non-Benefit Expenses and Profit and Risk
A. Administrative Expense Load
The methodology used to determine the appropriate administrative expense PMPM for this product
line involved forecasting 2015 administrative expenses and membership nationally. Administrative
expenses were based on historical expense levels and the changes expected with the requirements
of PPACA.
Page F-4
. The percent of
B. Commissions
No Commissions are included in the rates.
C. Profit and Risk Margin
The target gain/loss for this product is
Page F-5
Small Group Market Trend Adjustments: The following table illustrates the quarterly trend
factors, the resulting index rate for effective dates during each calendar quarter, the projected
membership distribution by effective date, and the weighted-average index rate shown in
Worksheet 1.
EffectiveDates
Membership
TrendFactor
IndexRate
1Q2015
67%
$491.60
2Q2015
14%
1.023
502.88
3Q2015
11%
1.046
514.42
4Q2015
8%
1.070
526.23
100%
1.014
498.48
CombinedTotal
These factors were developed to account for differences in costs for those enrolling after January 1st
of the calendar year, including only the effect of medical cost trend and the changes in the impacts of
the Health Insurer Fee and Reinsurance Contribution.
Page F-6
Page F-7
The familys final monthly rate is the sum of the member rates, or
. Consistent with the limit
on the number of billable dependents, no premium will be charged for the youngest family member in
this example.
17. AV Metal Values
The AV Metal Values on Worksheet 2 were based on the AV calculator. There were adjustments
made to reflect benefit features not handled by the AV calculator. Attached is the certification required
by 45 CFR Part 156, 156.135.
Adjustments made to plan design entry within the AV Calculator (Certification Option 1)
Different pharmacy copays for preferred pharmacies, non-preferred pharmacies and mail
order. Copays entered into the AV calculator as a weighted average of the copays across
pharmacy types.
Tier 1A (preferred generics). Subclass of generic drugs for which we collect a lower copay
than other generics. Copays entered into AV calculator for generic drugs as a weighted
average of preferred generics and other Tier 1 drugs.
Tiers 4 and 5 (preferred and non-preferred specialty drugs). Pharmacy coinsurance for
specialty drugs entered into AV calculator as a weighted average of Tiers 4 and 5.
Stepped Specialist office visits. Used continuance table for specialist office visits to determine
the average coinsurance level to load into AV calculator. For copay plans converted copays
to effective coinsurance before calculating average coinsurance level and converting back to
copays for consistency with the rest of the plan in the AV calculator.
Outpatient Facility sub-categories. The Outpatient Facility benefit is made up of two subcategories; OP surgical hospital and OP surgical freestanding. The average effective
coinsurance using the weightings of the internal sub-categories was entered.
Calculations made outside the AV Calculator for plan design impact (Certification Option 2)
ER visits not subject to deductible. Used continuance table for ER visits to determine the
percent of visits that would not be subject to deductible and adjusted overall impact of
deductible to account for that difference. An out-of-model adjustment was made to the AV
calculation to account for this plan design feature.
Different cost-sharing for X-Ray and lab services by place of service. Used Coventry data to
calculate the percent of these services that are performed by place of service and adjusted
overall member cost-share to account for that difference. An out-of-model adjustment was
made to the AV calculation to account for this plan design feature.
Page F-8
The allowable plan level adjustments were applied to the index rate to develop plan level rates for
each benefit plan. The AV pricing values were then calculated by comparing the relationship of the
plan level premiums to a fixed reference plan level premium. The fixed reference plan was the Silver
plan.
The utilization adjustments discussed in Section 13.A. were applied to reflect expected differences in
utilization due to metal tier and plan design.
19. Membership Projections
Projected membership is assumed to come from the following sources of potential members:
currently insured individual and small group members, the uninsured, current Medicaid members and
high risk pool members. Membership projections are based on historical experience, enrollment in
ACA-compliant plans through May 2014, and our expectations for future sales as additional members
move to these plans from grandfathered and transitional plans.
20. Terminated Products
All products with existing membership in 2013 will be retired in 2014. In compliance with Missouri
state law, existing groups may elect to retain these plans or purchase an ACA-compliant plan. New
small groups must choose an ACA-compliant plan.
The HIOS Products that were discontinued at the end of 2013 are:
44240MO005
21. Plan type
The plan types in the drop down boxes on Worksheet 2 adequately identify the products in the
projection period.
22. Warning Alerts
Page F-9
The index rate and only the allowable modifiers as described in 45 CFR 156.80(d)(1) and 45
CFR 156.80(d)(2) were used to generate plan level rates.
The percent of total premium that represents essential health benefits included in Worksheet
2, Sections III and IV were calculated in accordance with actuarial standards of practice.
Qualification The Part 1 Unified Rate Review Template does not demonstrate the process used by
CHL-MO to develop rates. Rather it represents information required by Federal regulation to be
provided in support of the review of rate increases, for certification of qualified health plans and for
certification that the index rate is developed in accordance with federal regulation and used
consistently and only adjusted by the allowable modifiers.
___________________________
____11/3/2014_______________
(Date)
Aetna
Page F-10