$\backslash$table$[[$A$,$B$,$C$],[$dental insurance,,$],[$Benefit Design,,$],[$Preventive$/$ Wellness checkup,$100\%,],[$Basic Services,$90\%,],[$Major Services,$60\%,]]$

$\backslash$table$[[,$Visit $/1000,$Allowed Claim Per Services$],[$Preventive$/$ Wellness checkup,$980,140],[$Basic Services,$200,280],[$Major Services,$30,800]]$

Admin Cost

Profit

Agent Comission

$10\%$

$5\%$

$3\%$

Calculate the gross PMPM Premium