Use a three-scenario model (e.g., conservative/moderate/high-stress) tied to headcount plans, age mix, and expat/dependant coverage. Build your “true cost” baseline (premium, claims loadings, TPA/admin fees, and HR time) so any policy or renewal change can be priced quick