{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Medical Rates","COBRA Rates","DP Med Rates"],"read":"whole","date_system":"1900"}

{"sheet":"Medical Rates","index":0,"n_rows":58,"n_cols":8,"rows_kept":58}
["2018 Active Employee Rates"]
["500 S","Total Rate","Mo Employee Contribution","EE Per Pay","Mo Employer Contribution","Wellness Credit","Rate with Credit","EE Per Pay"]
["EE",{"v":552.49,"d":"$552.49"},{"v":97.8,"d":"$97.80"},{"$f":"C3/2","v":{"v":48.9,"d":"$48.90"}},{"$f":"B3-C3","v":{"v":454.69,"d":"$454.69"}},{"v":40,"d":"$40.00"},{"$f":"C3-F3","v":{"v":57.8,"d":"$57.80"}},{"$f":"G3/2","v":{"v":28.9,"d":"$28.90"}}]
["ES",{"v":1270.73,"d":"$1,270.73"},{"v":366.36,"d":"$366.36"},{"$f":"C4/2","v":{"v":183.18,"d":"$183.18"}},{"v":904.37,"d":"$904.37"},{"v":80,"d":"$80.00"},{"v":286.36,"d":"$286.36"},{"$f":"G4/2","v":{"v":143.18,"d":"$143.18"}}]
["ES (one partic)",{"v":1148.76,"d":"$1,148.76"},{"v":366.36,"d":"$366.36"},{"v":183.18,"d":"$183.18"},{"v":782.4,"d":"$782.40"},{"v":40,"d":"$40.00"},{"v":326.36,"d":"$326.36"},{"v":163.18,"d":"$163.18"}]
["EC",{"v":1011.06,"d":"$1,011.06"},{"v":267.86,"d":"$267.86"},{"v":133.93,"d":"$133.93"},{"v":743.1999999999999,"d":"$743.20"},{"v":40,"d":"$40.00"},{"v":227.86,"d":"$227.86"},{"v":113.93,"d":"$113.93"}]
["EF",{"v":1657.48,"d":"$1,657.48"},{"v":453.5,"d":"$453.50"},{"v":226.75,"d":"$226.75"},{"v":1203.98,"d":"$1,203.98"},{"v":80,"d":"$80.00"},{"v":373.5,"d":"$373.50"},{"v":186.75,"d":"$186.75"}]
["EF (one partic)",{"v":1498.38,"d":"$1,498.38"},{"v":453.5,"d":"$453.50"},{"v":226.75,"d":"$226.75"},{"v":1044.88,"d":"$1,044.88"},{"v":40,"d":"$40.00"},{"v":413.5,"d":"$413.50"},{"v":206.75,"d":"$206.75"}]
["500 P"]
["EE",{"v":573.54,"d":"$573.54"},{"v":103,"d":"$103.00"},{"v":51.5,"d":"$51.50"},{"$f":"B10-C10","v":{"v":470.53999999999996,"d":"$470.54"}},{"v":40,"d":"$40.00"},{"$f":"C10-F10","v":{"v":63,"d":"$63.00"}},{"v":31.5,"d":"$31.50"}]
["ES",{"v":1319.15,"d":"$1,319.15"},{"v":392.13,"d":"$392.13"},{"v":196.065,"d":"$196.07"},{"v":927.0200000000001,"d":"$927.02"},{"v":80,"d":"$80.00"},{"v":312.13,"d":"$312.13"},{"v":156.065,"d":"$156.07"}]
["ES (one partic)",{"v":1192.53,"d":"$1,192.53"},{"v":392.13,"d":"$392.13"},{"v":196.065,"d":"$196.07"},{"v":800.4,"d":"$800.40"},{"v":40,"d":"$40.00"},{"v":352.13,"d":"$352.13"},{"v":176.065,"d":"$176.07"}]
["EC",{"v":1049.58,"d":"$1,049.58"},{"v":288.34,"d":"$288.34"},{"v":144.17,"d":"$144.17"},{"v":761.24,"d":"$761.24"},{"v":40,"d":"$40.00"},{"v":248.33999999999997,"d":"$248.34"},{"v":124.16999999999999,"d":"$124.17"}]
["EF",{"v":1720.63,"d":"$1,720.63"},{"v":487.12,"d":"$487.12"},{"v":243.56,"d":"$243.56"},{"v":1233.5100000000002,"d":"$1,233.51"},{"v":80,"d":"$80.00"},{"v":407.12,"d":"$407.12"},{"v":203.56,"d":"$203.56"}]
["EF (one partic)",{"v":1555.47,"d":"$1,555.47"},{"v":487.12,"d":"$487.12"},{"v":243.56,"d":"$243.56"},{"v":1068.35,"d":"$1,068.35"},{"v":40,"d":"$40.00"},{"v":447.12,"d":"$447.12"},{"v":223.56,"d":"$223.56"}]
["1000 S"]
["EE",{"v":540.25,"d":"$540.25"},{"v":62.24,"d":"$62.24"},{"v":31.12,"d":"$31.12"},{"$f":"B17-C17","v":{"v":478.01,"d":"$478.01"}},{"v":40,"d":"$40.00"},{"$f":"C17-F17","v":{"v":22.240000000000002,"d":"$22.24"}},{"v":11.120000000000001,"d":"$11.12"}]
["ES",{"v":1242.57,"d":"$1,242.57"},{"v":284.54,"d":"$284.54"},{"v":142.27,"d":"$142.27"},{"v":958.03,"d":"$958.03"},{"v":80,"d":"$80.00"},{"v":204.54000000000002,"d":"$204.54"},{"v":102.27000000000001,"d":"$102.27"}]
["ES (one partic)",{"v":1123.3,"d":"$1,123.30"},{"v":284.54,"d":"$284.54"},{"v":142.27,"d":"$142.27"},{"v":838.76,"d":"$838.76"},{"v":40,"d":"$40.00"},{"v":244.54000000000002,"d":"$244.54"},{"v":122.27000000000001,"d":"$122.27"}]
["EC",{"v":988.65,"d":"$988.65"},{"v":202.74,"d":"$202.74"},{"v":101.37,"d":"$101.37"},{"v":785.91,"d":"$785.91"},{"v":40,"d":"$40.00"},{"v":162.74,"d":"$162.74"},{"v":81.37,"d":"$81.37"}]
["EF",{"v":1620.74,"d":"$1,620.74"},{"v":346.78,"d":"$346.78"},{"v":173.39,"d":"$173.39"},{"v":1273.96,"d":"$1,273.96"},{"v":80,"d":"$80.00"},{"v":266.78,"d":"$266.78"},{"v":133.39,"d":"$133.39"}]
["EF (one partic)",{"v":1465.17,"d":"$1,465.17"},{"v":346.78,"d":"$346.78"},{"v":173.39,"d":"$173.39"},{"v":1118.39,"d":"$1,118.39"},{"v":40,"d":"$40.00"},{"v":306.78,"d":"$306.78"},{"v":153.39,"d":"$153.39"}]
["1000 P"]
["EE",{"v":560.83,"d":"$560.83"},{"v":64.24,"d":"$64.24"},{"v":32.12,"d":"$32.12"},{"$f":"B24-C24","v":{"v":496.59000000000003,"d":"$496.59"}},{"v":40,"d":"$40.00"},{"$f":"C24-F24","v":{"v":24.239999999999995,"d":"$24.24"}},{"v":12.119999999999997,"d":"$12.12"}]
["ES",{"v":1289.91,"d":"$1,289.91"},{"v":302.94,"d":"$302.94"},{"v":151.47,"d":"$151.47"},{"v":986.97,"d":"$986.97"},{"v":80,"d":"$80.00"},{"v":222.94,"d":"$222.94"},{"v":111.47,"d":"$111.47"}]
["ES (one partic)",{"v":1166.1,"d":"$1,166.10"},{"v":302.94,"d":"$302.94"},{"v":151.47,"d":"$151.47"},{"v":863.1599999999999,"d":"$863.16"},{"v":40,"d":"$40.00"},{"v":262.94,"d":"$262.94"},{"v":131.47,"d":"$131.47"}]
["EC",{"v":1026.32,"d":"$1,026.32"},{"v":217.38,"d":"$217.38"},{"v":108.69,"d":"$108.69"},{"v":808.9399999999999,"d":"$808.94"},{"v":40,"d":"$40.00"},{"v":177.38,"d":"$177.38"},{"v":88.69,"d":"$88.69"}]
["EF",{"v":1682.49,"d":"$1,682.49"},{"v":370.8,"d":"$370.80"},{"v":185.4,"d":"$185.40"},{"v":1311.69,"d":"$1,311.69"},{"v":80,"d":"$80.00"},{"v":290.8,"d":"$290.80"},{"v":145.4,"d":"$145.40"}]
["EF (one partic)",{"v":1521,"d":"$1,521.00"},{"v":370.8,"d":"$370.80"},{"v":185.4,"d":"$185.40"},{"v":1150.2,"d":"$1,150.20"},{"v":40,"d":"$40.00"},{"v":330.8,"d":"$330.80"},{"v":165.4,"d":"$165.40"}]
["2018 Retiree Rates"]
["500 S","Total Rate","Mo Retiree Contribution","Per Pay","Mo Employer Contribution","Wellness Credit","Rate with Credit","Per Pay"]
["EE",{"$f":"B3","v":{"v":552.49,"d":"$552.49"}},{"$f":"B32*0.6","v":{"v":331.49399999999997,"d":"$331.49"}},null,{"$f":"B32*0.4","v":{"v":220.996,"d":"$221.00"}},{"v":40,"d":"$40.00"},{"$f":"C32-F32","v":{"v":291.49399999999997,"d":"$291.49"}}]
["ES",{"$f":"B4","v":{"v":1270.73,"d":"$1,270.73"}},{"$f":"B33*0.6","v":{"v":762.438,"d":"$762.44"}},null,{"$f":"B33*0.4","v":{"v":508.29200000000003,"d":"$508.29"}},{"v":80,"d":"$80.00"},{"$f":"C33-F33","v":{"v":682.438,"d":"$682.44"}}]
["ES (one partic)",{"v":1148.76,"d":"$1,148.76"},{"v":689.256,"d":"$689.26"},null,{"v":459.504,"d":"$459.50"},{"v":40,"d":"$40.00"},{"v":649.256,"d":"$649.26"}]
["EC",{"v":1011.06,"d":"$1,011.06"},{"v":606.636,"d":"$606.64"},null,{"v":404.424,"d":"$404.42"},{"v":40,"d":"$40.00"},{"v":566.636,"d":"$566.64"}]
["EF",{"v":1657.48,"d":"$1,657.48"},{"v":994.4879999999999,"d":"$994.49"},null,{"v":662.9920000000001,"d":"$662.99"},{"v":80,"d":"$80.00"},{"v":914.4879999999999,"d":"$914.49"}]
["EF (one partic)",{"v":1498.38,"d":"$1,498.38"},{"$f":"B37*0.65","v":{"v":973.9470000000001,"d":"$973.95"}},null,{"$f":"B37*0.35","v":{"v":524.433,"d":"$524.43"}},{"v":40,"d":"$40.00"},{"v":933.9470000000001,"d":"$933.95"}]
["500 P"]
["EE",{"$f":"B10","v":{"v":573.54,"d":"$573.54"}},{"$f":"B39*0.6","v":{"v":344.12399999999997,"d":"$344.12"}},null,{"$f":"B39*0.4","v":{"v":229.416,"d":"$229.42"}},{"v":40,"d":"$40.00"},{"v":304.12399999999997,"d":"$304.12"}]
["ES",{"v":1319.15,"d":"$1,319.15"},{"v":791.49,"d":"$791.49"},null,{"$f":"B40*0.4","v":{"v":527.6600000000001,"d":"$527.66"}},{"v":80,"d":"$80.00"},{"v":711.49,"d":"$711.49"}]
["ES (one partic)",{"v":1192.53,"d":"$1,192.53"},{"v":715.5179999999999,"d":"$715.52"},null,{"v":477.012,"d":"$477.01"},{"v":40,"d":"$40.00"},{"v":675.5179999999999,"d":"$675.52"}]
["EC",{"v":1049.58,"d":"$1,049.58"},{"v":629.7479999999999,"d":"$629.75"},null,{"v":419.832,"d":"$419.83"},{"v":40,"d":"$40.00"},{"v":589.7479999999999,"d":"$589.75"}]
["EF",{"v":1720.63,"d":"$1,720.63"},{"v":1032.378,"d":"$1,032.38"},null,{"v":688.2520000000001,"d":"$688.25"},{"v":80,"d":"$80.00"},{"v":952.3779999999999,"d":"$952.38"}]
["EF (one partic)",{"v":1555.47,"d":"$1,555.47"},{"$f":"B44*0.65","v":{"v":1011.0555,"d":"$1,011.06"}},null,{"$f":"B44*0.35","v":{"v":544.4145,"d":"$544.41"}},{"v":40,"d":"$40.00"},{"v":971.0555,"d":"$971.06"}]
["1000 S"]
["EE",{"$f":"B17","v":{"v":540.25,"d":"$540.25"}},{"$f":"B46*0.6","v":{"v":324.15,"d":"$324.15"}},null,{"$f":"B46*0.4","v":{"v":216.10000000000002,"d":"$216.10"}},{"v":40,"d":"$40.00"},{"v":284.15,"d":"$284.15"}]
["ES",{"v":1242.57,"d":"$1,242.57"},{"v":745.5419999999999,"d":"$745.54"},null,{"v":497.028,"d":"$497.03"},{"v":80,"d":"$80.00"},{"v":665.5419999999999,"d":"$665.54"}]
["ES (one partic)",{"v":1123.3,"d":"$1,123.30"},{"v":673.9799999999999,"d":"$673.98"},null,{"v":449.32,"d":"$449.32"},{"v":40,"d":"$40.00"},{"v":633.9799999999999,"d":"$633.98"}]
["EC",{"v":988.65,"d":"$988.65"},{"v":593.1899999999999,"d":"$593.19"},null,{"v":395.46000000000004,"d":"$395.46"},{"v":40,"d":"$40.00"},{"v":553.1899999999999,"d":"$553.19"}]
["EF",{"v":1620.74,"d":"$1,620.74"},{"v":972.444,"d":"$972.44"},null,{"v":648.296,"d":"$648.30"},{"v":80,"d":"$80.00"},{"v":892.444,"d":"$892.44"}]
["EF (one partic)",{"v":1465.17,"d":"$1,465.17"},{"$f":"B51*0.65","v":{"v":952.3605000000001,"d":"$952.36"}},null,{"$f":"B51*0.35","v":{"v":512.8095,"d":"$512.81"}},{"v":40,"d":"$40.00"},{"v":912.3605000000001,"d":"$912.36"}]
["1000 P"]
["EE",{"$f":"B24","v":{"v":560.83,"d":"$560.83"}},{"$f":"B53*0.6","v":{"v":336.498,"d":"$336.50"}},null,{"$f":"B53*0.4","v":{"v":224.33200000000002,"d":"$224.33"}},{"v":40,"d":"$40.00"},{"v":296.498,"d":"$296.50"}]
["ES",{"v":1289.91,"d":"$1,289.91"},{"v":773.946,"d":"$773.95"},null,{"v":515.964,"d":"$515.96"},{"v":80,"d":"$80.00"},{"v":693.946,"d":"$693.95"}]
["ES (one partic)",{"v":1166.1,"d":"$1,166.10"},{"v":699.66,"d":"$699.66"},null,{"v":466.44,"d":"$466.44"},{"v":40,"d":"$40.00"},{"v":659.66,"d":"$659.66"}]
["EC",{"v":1026.32,"d":"$1,026.32"},{"v":615.7919999999999,"d":"$615.79"},null,{"v":410.528,"d":"$410.53"},{"v":40,"d":"$40.00"},{"v":575.7919999999999,"d":"$575.79"}]
["EF",{"v":1682.49,"d":"$1,682.49"},{"v":1009.4939999999999,"d":"$1,009.49"},null,{"v":672.9960000000001,"d":"$673.00"},{"v":80,"d":"$80.00"},{"v":929.4939999999999,"d":"$929.49"}]
["EF (one partic)",{"v":1521,"d":"$1,521.00"},{"$f":"B58*0.65","v":{"v":988.65,"d":"$988.65"}},null,{"$f":"B58*0.35","v":{"v":532.35,"d":"$532.35"}},{"v":40,"d":"$40.00"},{"v":948.65,"d":"$948.65"}]

{"sheet":"COBRA Rates","index":1,"n_rows":54,"n_cols":7,"rows_kept":54,"merged":[[22,4,22,6]]}
["Medical",{"$nulls":3},"Dental"]
["500 S","Total Rate","COBRA Rate",null,"Base Plan","Total Rate","COBRA Rate"]
["EE",{"v":552.49,"d":"$552.49"},{"$f":"B3*1.02","v":{"v":563.5398,"d":"$563.54"}},null,"EE",{"v":4.95,"d":"$4.95"},{"$f":"F3*1.02","v":{"v":5.049,"d":"$5.05"}}]
["ES",{"v":1270.73,"d":"$1,270.73"},{"$f":"B4*1.02","v":{"v":1296.1446,"d":"$1,296.14"}},null,"Low Plan","TOTAL","COBRA Rate"]
["ES (one partic)",{"v":1270.73,"d":"$1,270.73"},{"v":1296.1446,"d":"$1,296.14"},null,"EE",{"v":22.83,"d":"$22.83"},{"$f":"F5*1.02","v":{"v":23.2866,"d":"$23.29"}}]
["EC",{"v":1011.06,"d":"$1,011.06"},{"v":1031.2812,"d":"$1,031.28"},null,"EF",{"v":62.21,"d":"$62.21"},{"$f":"F6*1.02","v":{"v":63.4542,"d":"$63.45"}}]
["EF",{"v":1657.48,"d":"$1,657.48"},{"v":1690.6296,"d":"$1,690.63"},null,"High Plan","TOTAL","COBRA Rate"]
["EF (one partic)",{"v":1657.48,"d":"$1,657.48"},{"v":1690.6296,"d":"$1,690.63"},null,"EE",{"v":33.87,"d":"$33.87"},{"$f":"F8*1.02","v":{"v":34.547399999999996,"d":"$34.55"}}]
["500 P",null,"COBRA Rate",null,"EF",{"v":97.33,"d":"$97.33"},{"$f":"F9*1.02","v":{"v":99.2766,"d":"$99.28"}}]
["EE",{"v":573.54,"d":"$573.54"},{"$f":"B10*1.02","v":{"v":585.0108,"d":"$585.01"}},null,"DHMO Plan","TOTAL","COBRA Rate"]
["ES",{"v":1319.15,"d":"$1,319.15"},{"$f":"B11*1.02","v":{"v":1345.5330000000001,"d":"$1,345.53"}},null,"EE",{"v":14.646600000000001,"d":"$14.65"},{"$f":"F11*1.02","v":{"v":14.939532000000002,"d":"$14.94"}}]
["ES (one partic)",{"v":1319.15,"d":"$1,319.15"},{"v":1345.5330000000001,"d":"$1,345.53"},null,"EF",{"v":33.53680000000001,"d":"$33.54"},{"$f":"F12*1.02","v":{"v":34.207536000000005,"d":"$34.21"}}]
["EC",{"v":1049.58,"d":"$1,049.58"},{"v":1070.5716,"d":"$1,070.57"}]
["EF",{"v":1720.63,"d":"$1,720.63"},{"v":1755.0426000000002,"d":"$1,755.04"},null,"Vision"]
["EF (one partic)",{"v":1720.63,"d":"$1,720.63"},{"v":1755.0426000000002,"d":"$1,755.04"},null,"Base Plan","Total Rate"]
["1000 S",null,"COBRA Rate",null,"EE",{"v":0.38,"d":"$0.38"},{"$f":"F16*1.02","v":{"v":0.3876,"d":"$0.39"}}]
["EE",{"v":540.25,"d":"$540.25"},{"$f":"B17*1.02","v":{"v":551.0550000000001,"d":"$551.06"}},null,"Buy-Up","Total Rate"]
["ES",{"v":1242.57,"d":"$1,242.57"},{"$f":"B18*1.02","v":{"v":1267.4214,"d":"$1,267.42"}},null,"EE Only",{"v":6.22,"d":"$6.22"},{"$f":"F18*1.02","v":{"v":6.3444,"d":"$6.34"}}]
["ES (one partic)",{"v":1242.57,"d":"$1,242.57"},{"v":1267.4214,"d":"$1,267.42"},null,"EE + Spouse",{"v":9.9,"d":"$9.90"},{"v":10.098,"d":"$10.10"}]
["EC",{"v":988.65,"d":"$988.65"},{"v":1008.423,"d":"$1,008.42"},null,"EE + Child(ren)",{"v":12.47,"d":"$12.47"},{"v":12.7194,"d":"$12.72"}]
["EF",{"v":1620.74,"d":"$1,620.74"},{"v":1653.1548,"d":"$1,653.15"},null,"Family",{"v":16.48,"d":"$16.48"},{"v":16.8096,"d":"$16.81"}]
["EF (one partic)",{"v":1620.74,"d":"$1,620.74"},{"v":1653.1548,"d":"$1,653.15"}]
["1000 P",null,"COBRA Rate",null,"EAP"]
["EE",{"v":560.83,"d":"$560.83"},{"$f":"B24*1.02","v":{"v":572.0466,"d":"$572.05"}},null,"Per contract",{"v":2.7,"d":"$2.70"},{"$f":"F24*1.02","v":{"v":2.7540000000000004,"d":"$2.75"}}]
["ES",{"v":1289.91,"d":"$1,289.91"},{"$f":"B25*1.02","v":{"v":1315.7082,"d":"$1,315.71"}}]
["ES (one partic)",{"v":1289.91,"d":"$1,289.91"},{"v":1315.7082,"d":"$1,315.71"}]
["EC",{"v":1026.32,"d":"$1,026.32"},{"v":1046.8464,"d":"$1,046.85"}]
["EF",{"v":1682.49,"d":"$1,682.49"},{"v":1716.1398000000002,"d":"$1,716.14"}]
["EF (one partic)",{"v":1682.49,"d":"$1,682.49"},{"v":1716.1398000000002,"d":"$1,716.14"}]
{"$rows_empty":11}
["Dental CIGNA"]
[]
[]
[]
[]
["EYEMED VISION"]
[]
["Base Plan",{"v":0.34,"d":"$0.34"}]
[]
["Vision Plan","TOTAL"]
["EE Only",{"v":5.66,"d":"$5.66"}]
["EE + Spouse",{"v":9,"d":"$9.00"}]
["EE + Child(ren)",{"v":11.34,"d":"$11.34"}]
["Family",{"v":14.98,"d":"$14.98"}]

{"sheet":"DP Med Rates","index":2,"n_rows":45,"n_cols":22,"rows_kept":45,"merged":[[1,2,1,13],[2,2,2,13],[3,2,3,13],[4,2,4,13],[5,2,5,13],[8,2,8,4],[8,7,8,9],[8,12,8,14],[8,17,8,19],[17,2,17,6],[17,7,17,11],[17,12,17,16],[17,17,17,21],[18,2,18,6],[18,7,18,11],[18,12,18,16],[18,17,18,21],[25,2,25,6],[25,7,25,11],[25,12,25,16],[25,17,25,21],[32,2,32,6],[32,7,32,11],[32,12,32,16],[32,17,32,21],[39,2,39,6],[39,7,39,11],[39,12,39,16],[39,17,39,21]]}
[]
[null,"To whom does this imputed income analysis apply?","EEs can only pay their share of costs for EE and depedent coverage on a pre-tax basis for themselves and their tax qualifed dependents.  Any portion of the EE's share of the contribution that is the result of a Domestic Partner (DP) or a DP's dependent cannot be paid with pre-tax dollars.  The only exception to this is if a Domestic Partner meets the tax dependency rules as set forth in the Summary provided to EEs and certified by the EE.  If the DP qualifies as a tax dependent, than the entire premium amount will be paid with pre-tax dollars and there is no need to pay post tax contributions or impute the income."]
[null,"Fair Market Value/NonTaxable:","Represents the monthly total premium difference between the plan election the EE makes and the coverage the EE would have had, had the EE not had a domestic partner and/or his/her dependent partner's children added to the plan."]
[null,"Pre-Tax Deduction:","Can only represent the EE and EE's dependent children's deductions unless the EE's DP and/or DP's dependent children meet the tax dependency rule and the EE certifies as such."]
[null,"After-Tax Deduction:","Post Tax deductions are determined by taking the total monthly EE deduction and subtracting the EE's pre-tax deduction."]
[null,"Imputed Income:","Represents the monhtly income for which the EE must be taxed.  The imputed income is determined by subtracting the Fair Market Value and subtracting the EE's pre and post tax deductions.  The remaining amount represents the \"value\" of the domestic partner coverage elected for which the EE must be taxed as income."]
[]
[{"$nulls":8},"Done",{"$nulls":4},"Done",{"$nulls":4},"Done"]
[null,"Base Medical Plan","$500 Network S",{"$nulls":4},"$500 Network P",{"$nulls":4},"$1,000 Network S",{"$nulls":4},"$1,000 Network P"]
[null,"EMPLOYEE","Total","ER","EE",null,null,"Total","ER","EE",null,null,"Total","ER","EE",null,null,"Total","ER","EE"]
[null,"Employee Only",{"v":552.49,"d":"$552.49"},{"$f":"C11-E11","v":{"v":454.69,"d":"$454.69"}},{"v":97.8,"d":"$97.80"},null,null,{"v":573.54,"d":"$573.54"},{"$f":"H11-J11","v":{"v":470.53999999999996,"d":"$470.54"}},{"v":103,"d":"$103.00"},null,null,{"v":540.25,"d":"$540.25"},{"$f":"M11-O11","v":{"v":478.01,"d":"$478.01"}},{"v":62.24,"d":"$62.24"},null,null,{"v":560.83,"d":"$560.83"},{"$f":"R11-T11","v":{"v":496.59000000000003,"d":"$496.59"}},{"v":64.24,"d":"$64.24"}]
[null,"Employee + Spouse",{"v":1270.73,"d":"$1,270.73"},{"$f":"C12-E12","v":{"v":904.37,"d":"$904.37"}},{"v":366.36,"d":"$366.36"},null,null,{"v":1319.15,"d":"$1,319.15"},{"v":927.0200000000001,"d":"$927.02"},{"v":392.13,"d":"$392.13"},null,null,{"v":1242.57,"d":"$1,242.57"},{"v":958.03,"d":"$958.03"},{"v":284.54,"d":"$284.54"},null,null,{"v":1289.91,"d":"$1,289.91"},{"v":986.97,"d":"$986.97"},{"v":302.94,"d":"$302.94"}]
[null,"Employee + Child(ren)",{"v":1011.06,"d":"$1,011.06"},{"v":743.1999999999999,"d":"$743.20"},{"v":267.86,"d":"$267.86"},null,null,{"v":1049.58,"d":"$1,049.58"},{"v":761.24,"d":"$761.24"},{"v":288.34,"d":"$288.34"},null,null,{"v":988.65,"d":"$988.65"},{"v":785.91,"d":"$785.91"},{"v":202.74,"d":"$202.74"},null,null,{"v":1026.32,"d":"$1,026.32"},{"v":808.9399999999999,"d":"$808.94"},{"v":217.38,"d":"$217.38"}]
[null,"Employee + Family",{"v":1657.48,"d":"$1,657.48"},{"v":1203.98,"d":"$1,203.98"},{"v":453.5,"d":"$453.50"},null,null,{"v":1720.63,"d":"$1,720.63"},{"v":1233.5100000000002,"d":"$1,233.51"},{"v":487.12,"d":"$487.12"},null,null,{"v":1620.74,"d":"$1,620.74"},{"v":1273.96,"d":"$1,273.96"},{"v":346.78,"d":"$346.78"},null,null,{"v":1682.49,"d":"$1,682.49"},{"v":1311.69,"d":"$1,311.69"},{"v":370.8,"d":"$370.80"}]
[]
[]
[]
[null,null,"$500 Network S",{"$nulls":4},"$500 Network P",{"$nulls":4},"$1000 Network S",{"$nulls":4},"$1000 Network P"]
[null," \n","Full-time EE (with or without Children) + Domestic Partner Only - Monthly                  ",{"$nulls":4},"Full-time EE (with or without Children) + Domestic Partner Only - Monthly                  ",{"$nulls":4},"Full-time EE (with or without Children) + Domestic Partner Only - Monthly                  ",{"$nulls":4},"Full-time EE (with or without Children) + Domestic Partner Only - Monthly                  "]
[null,"EMPLOYEE","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income"]
[null,"Employee Only",{"v":522.49,"d":"$522.49"},"N/A","N/A","N/A","N/A",{"v":573.54,"d":"$573.54"},"N/A","N/A","N/A","N/A",{"v":540.25,"d":"$540.25"},"N/A","N/A","N/A","N/A",{"v":560.83,"d":"$560.83"},"N/A","N/A","N/A","N/A"]
[12,"Employee + Spouse",{"v":1270.73,"d":"$1,270.73"},{"$f":"D11","v":{"v":454.69,"d":"$454.69"}},{"$f":"E11","v":{"v":97.8,"d":"$97.80"}},{"$f":"E12-E11","v":{"v":268.56,"d":"$268.56"}},{"$f":"C22-D22-E22-F22","v":{"v":449.68,"d":"$449.68"}},{"v":1319.15,"d":"$1,319.15"},{"$f":"I11","v":{"v":470.53999999999996,"d":"$470.54"}},{"$f":"J11","v":{"v":103,"d":"$103.00"}},{"$f":"J12-J11","v":{"v":289.13,"d":"$289.13"}},{"$f":"H22-I22-J22-K22","v":{"v":456.48000000000013,"d":"$456.48"}},{"v":1242.57,"d":"$1,242.57"},{"$f":"N11","v":{"v":478.01,"d":"$478.01"}},{"$f":"O11","v":{"v":62.24,"d":"$62.24"}},{"$f":"O12-O11","v":{"v":222.3,"d":"$222.30"}},{"$f":"M22-N22-O22-P22","v":{"v":480.0199999999999,"d":"$480.02"}},{"v":1289.91,"d":"$1,289.91"},{"$f":"S11","v":{"v":496.59000000000003,"d":"$496.59"}},{"$f":"T11","v":{"v":64.24,"d":"$64.24"}},{"$f":"T12-T11","v":{"v":238.7,"d":"$238.70"}},{"$f":"R22-S22-T22-U22","v":{"v":490.38000000000005,"d":"$490.38"}}]
[null,"Employee + Child(ren)",{"v":1011.06,"d":"$1,011.06"},"N/A","N/A","N/A","N/A",{"v":1049.58,"d":"$1,049.58"},"N/A","N/A","N/A","N/A",{"v":988.65,"d":"$988.65"},"N/A","N/A","N/A","N/A",{"v":1026.32,"d":"$1,026.32"},"N/A","N/A","N/A","N/A"]
[14,"Employee + Family",{"v":1657.48,"d":"$1,657.48"},{"$f":"D13","v":{"v":743.1999999999999,"d":"$743.20"}},{"$f":"E13","v":{"v":267.86,"d":"$267.86"}},{"$f":"E14-E13","v":{"v":185.64,"d":"$185.64"}},{"$f":"C24-D24-E24-F24","v":{"v":460.7800000000001,"d":"$460.78"}},{"v":1720.63,"d":"$1,720.63"},{"$f":"I13","v":{"v":761.24,"d":"$761.24"}},{"$f":"J13","v":{"v":288.34,"d":"$288.34"}},{"$f":"J14-J13","v":{"v":198.78000000000003,"d":"$198.78"}},{"$f":"H24-I24-J24-K24","v":{"v":472.27000000000015,"d":"$472.27"}},{"v":1620.74,"d":"$1,620.74"},{"$f":"N13","v":{"v":785.91,"d":"$785.91"}},{"$f":"O13","v":{"v":202.74,"d":"$202.74"}},{"$f":"O14-O13","v":{"v":144.03999999999996,"d":"$144.04"}},{"$f":"M24-N24-O24-P24","v":{"v":488.05000000000007,"d":"$488.05"}},{"v":1682.49,"d":"$1,682.49"},{"$f":"S13","v":{"v":808.9399999999999,"d":"$808.94"}},{"$f":"T13","v":{"v":217.38,"d":"$217.38"}},{"$f":"T14-T13","v":{"v":153.42000000000002,"d":"$153.42"}},{"$f":"R24-S24-T24-U24","v":{"v":502.75000000000006,"d":"$502.75"}}]
[{"$nulls":6}," ",{"$nulls":4}," ",{"$nulls":4}," ",{"$nulls":4}," "]
[null,null,"Full-time EE Only + Domestic Partner + DP Child(ren) - Monthly",{"$nulls":4},"Full-time EE Only + Domestic Partner + DP Child(ren) - Monthly",{"$nulls":4},"Full-time EE Only + Domestic Partner + DP Child(ren) - Monthly",{"$nulls":4},"Full-time EE Only + Domestic Partner + DP Child(ren) - Monthly"]
[null,null,"Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income"]
[null,"Employee Only",{"v":522.49,"d":"$522.49"},"N/A","N/A","N/A","N/A",{"v":573.54,"d":"$573.54"},"N/A","N/A","N/A","N/A",{"v":540.25,"d":"$540.25"},"N/A","N/A","N/A","N/A",{"v":560.83,"d":"$560.83"},"N/A","N/A","N/A","N/A"]
[null,"EE + DP",{"v":1270.73,"d":"$1,270.73"},"N/A","N/A","N/A","N/A",{"v":1319.15,"d":"$1,319.15"},"N/A","N/A","N/A","N/A",{"v":1242.57,"d":"$1,242.57"},"N/A","N/A","N/A","N/A",{"v":1289.91,"d":"$1,289.91"},"N/A","N/A","N/A","N/A"]
[null,"EE + Child(ren)",{"v":1011.06,"d":"$1,011.06"},"N/A","N/A","N/A","N/A",{"v":1049.58,"d":"$1,049.58"},"N/A","N/A","N/A","N/A",{"v":988.65,"d":"$988.65"},"N/A","N/A","N/A","N/A",{"v":1026.32,"d":"$1,026.32"},"N/A","N/A","N/A","N/A"]
[16,"EE + Family (including DP)",{"v":1657.48,"d":"$1,657.48"},{"$f":"D11","v":{"v":454.69,"d":"$454.69"}},{"$f":"E11","v":{"v":97.8,"d":"$97.80"}},{"$f":"E14-E11","v":{"v":355.7,"d":"$355.70"}},{"$f":"C31-D31-E31-F31","v":{"v":749.29,"d":"$749.29"}},{"v":1720.63,"d":"$1,720.63"},{"$f":"I11","v":{"v":470.53999999999996,"d":"$470.54"}},{"$f":"J11","v":{"v":103,"d":"$103.00"}},{"$f":"J14-J11","v":{"v":384.12,"d":"$384.12"}},{"$f":"H31-I31-J31-K31","v":{"v":762.9700000000001,"d":"$762.97"}},{"v":1620.74,"d":"$1,620.74"},{"$f":"N11","v":{"v":478.01,"d":"$478.01"}},{"$f":"O11","v":{"v":62.24,"d":"$62.24"}},{"$f":"O14-O11","v":{"v":284.53999999999996,"d":"$284.54"}},{"$f":"M31-N31-O31-P31","v":{"v":795.95,"d":"$795.95"}},{"v":1682.49,"d":"$1,682.49"},{"$f":"S11","v":{"v":496.59000000000003,"d":"$496.59"}},{"$f":"T11","v":{"v":64.24,"d":"$64.24"}},{"$f":"T14-T11","v":{"v":306.56,"d":"$306.56"}},{"$f":"R31-S31-T31-U31","v":{"v":815.1000000000001,"d":"$815.10"}}]
[]
[null,null,"Full-time EE Only + Domestic Partner Child(ren) with no DP - Monthly",{"$nulls":4},"Full-time EE Only + Domestic Partner Child(ren) with no DP - Monthly",{"$nulls":4},"Full-time EE Only + Domestic Partner Child(ren) with no DP - Monthly",{"$nulls":4},"Full-time EE Only + Domestic Partner Child(ren) with no DP - Monthly"]
[null,null,"Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income"]
[null,"Employee Only",{"v":522.49,"d":"$522.49"},"N/A","N/A","N/A","N/A",{"v":573.54,"d":"$573.54"},"N/A","N/A","N/A","N/A",{"v":540.25,"d":"$540.25"},"N/A","N/A","N/A","N/A",{"v":560.83,"d":"$560.83"},"N/A","N/A","N/A","N/A"]
[null,"EE + DP",{"v":1270.73,"d":"$1,270.73"},"N/A","N/A","N/A","N/A",{"v":1319.15,"d":"$1,319.15"},"N/A","N/A","N/A","N/A",{"v":1242.57,"d":"$1,242.57"},"N/A","N/A","N/A","N/A",{"v":1289.91,"d":"$1,289.91"},"N/A","N/A","N/A","N/A"]
[15,"EE + Child(ren)",{"v":1011.06,"d":"$1,011.06"},{"$f":"D11","v":{"v":454.69,"d":"$454.69"}},{"$f":"E11","v":{"v":97.8,"d":"$97.80"}},{"$f":"E13-E11","v":{"v":170.06,"d":"$170.06"}},{"$f":"C37-D37-E37-F37","v":{"v":288.5099999999999,"d":"$288.51"}},{"v":1049.58,"d":"$1,049.58"},{"$f":"I11","v":{"v":470.53999999999996,"d":"$470.54"}},{"$f":"J11","v":{"v":103,"d":"$103.00"}},{"$f":"J13-J11","v":{"v":185.33999999999997,"d":"$185.34"}},{"$f":"H37-I37-J37-K37","v":{"v":290.7,"d":"$290.70"}},{"v":988.65,"d":"$988.65"},{"$f":"N11","v":{"v":478.01,"d":"$478.01"}},{"$f":"O11","v":{"v":62.24,"d":"$62.24"}},{"$f":"O13-O11","v":{"v":140.5,"d":"$140.50"}},{"$f":"M37-N37-O37-P37","v":{"v":307.9,"d":"$307.90"}},{"v":1026.32,"d":"$1,026.32"},{"$f":"S11","v":{"v":496.59000000000003,"d":"$496.59"}},{"$f":"T11","v":{"v":64.24,"d":"$64.24"}},{"$f":"T13-T11","v":{"v":153.14,"d":"$153.14"}},{"$f":"R37-S37-T37-U37","v":{"v":312.3499999999999,"d":"$312.35"}}]
[null,"EE + Family (including DP)",{"v":1657.48,"d":"$1,657.48"},"N/A","N/A","N/A","N/A",{"v":1720.63,"d":"$1,720.63"},"N/A","N/A","N/A","N/A",{"v":1620.74,"d":"$1,620.74"},"N/A","N/A","N/A","N/A",{"v":1682.49,"d":"$1,682.49"},"N/A","N/A","N/A","N/A"]
[]
[null,null,"Full-time EE with Child(ren) + Domestic Partner + DP Child(ren) - Monthly",{"$nulls":4},"Full-time EE with Child(ren) + Domestic Partner + DP Child(ren) - Monthly",{"$nulls":4},"Full-time EE with Child(ren) + Domestic Partner + DP Child(ren) - Monthly",{"$nulls":4},"Full-time EE with Child(ren) + Domestic Partner + DP Child(ren) - Monthly"]
[null,null,"Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income","Full Premium","Non\nTaxable","Pre-Tax Deduction","After-Tax Deduction","Imputed Income"]
[null,"Employee Only",{"v":522.49,"d":"$522.49"},"N/A","N/A","N/A","N/A",{"v":573.54,"d":"$573.54"},"N/A","N/A","N/A","N/A",{"v":540.25,"d":"$540.25"},"N/A","N/A","N/A","N/A",{"v":560.83,"d":"$560.83"},"N/A","N/A","N/A","N/A"]
[null,"EE + DP",{"v":1270.73,"d":"$1,270.73"},"N/A","N/A","N/A","N/A",{"v":1319.15,"d":"$1,319.15"},"N/A","N/A","N/A","N/A",{"v":1242.57,"d":"$1,242.57"},"N/A","N/A","N/A","N/A",{"v":1289.91,"d":"$1,289.91"},"N/A","N/A","N/A","N/A"]
[null,"EE + Child(ren)",{"v":1011.06,"d":"$1,011.06"},"N/A","N/A","N/A","N/A",{"v":1049.58,"d":"$1,049.58"},"N/A","N/A","N/A","N/A",{"v":988.65,"d":"$988.65"},"N/A","N/A","N/A","N/A",{"v":1026.32,"d":"$1,026.32"},"N/A","N/A","N/A","N/A"]
[null,"EE + Family (EE + Children) + DP)",{"v":1657.48,"d":"$1,657.48"},{"v":580.3900000000001,"d":"$580.39"},{"v":227.84,"d":"$227.84"},{"v":145.66,"d":"$145.66"},{"v":434.73000000000013,"d":"$434.73"},{"v":1720.63,"d":"$1,720.63"},{"v":632.6299999999999,"d":"$632.63"},{"v":248.34,"d":"$248.34"},{"v":158.78,"d":"$158.78"},{"v":473.8499999999999,"d":"$473.85"},{"v":1620.74,"d":"$1,620.74"},{"v":537.4000000000001,"d":"$537.40"},{"v":162.74,"d":"$162.74"},{"v":104.03999999999996,"d":"$104.04"},{"v":433.3600000000001,"d":"$433.36"},{"v":1682.49,"d":"$1,682.49"},{"v":585.76,"d":"$585.76"},{"v":177.38,"d":"$177.38"},{"v":113.42000000000002,"d":"$113.42"},{"v":472.34,"d":"$472.34"}]