{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["5 year Rates & Enrollment","5 year Contribs & Enrollment","5 year Net Costs"],"not_rendered":{"external_links":1,"defined_names":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"5 year Rates & Enrollment","index":0,"n_rows":47,"n_cols":12,"rows_kept":47,"merged":[[0,0,0,9],[1,0,1,9]],"flags":["formulas_cached_only"]}
["Santa Clara University"]
["Rate History - Gross Costs"]
[]
["Kaiser Standard HMO - Faculty & Staff",2013,null,"2012",null,"2011",null,"2010",null,2009,null,"Percent Increase"]
["Employee Only",{"v":586.31,"d":"$586.31"},null,{"v":503.35,"d":"$503.35"},null,{"v":495.1,"d":"$495.10"}]
["Employee + One",{"v":1172.6,"d":"$1,172.60"},{"v":0.164815734578325,"d":"16.5%"},{"v":1006.69,"d":"$1,006.69"},{"v":0.01666330034336494,"d":"1.7%"},{"v":990.2,"d":"$990.20"},"NEW"]
["Employee + Family",{"v":1659.23,"d":"$1,659.23"},null,{"v":1424.47,"d":"$1,424.47"},null,{"v":1401.15,"d":"$1,401.15"}]
["Kaiser Plus HMO - Faculty & Staff"]
["Employee Only",{"v":605.43,"d":"$605.43"},null,{"v":528.75,"d":"$528.75"},null,{"v":520.09,"d":"$520.09"},null,{"v":447.47,"d":"$447.47"},null,{"v":438.2,"d":"$438.20"},null,{"v":0.38162939297124593,"d":"38.16%"}]
["Employee + One",{"v":1210.86,"d":"$1,210.86"},{"v":0.1450212765957446,"d":"14.5%"},{"v":1057.51,"d":"$1,057.51"},{"v":0.016650964256186285,"d":"1.7%"},{"v":1040.18,"d":"$1,040.18"},{"v":0.16229020939951289,"d":"16.2%"},{"v":894.93,"d":"$894.93"},{"v":0.021154723870378866,"d":"2.1%"},{"v":876.41,"d":"$876.41"},null,{"v":0.3816136283246425,"d":"38.16%"}]
["Employee + Family",{"v":1713.37,"d":"$1,713.37"},null,{"v":1496.38,"d":"$1,496.38"},null,{"v":1471.87,"d":"$1,471.87"},null,{"v":1266.34,"d":"$1,266.34"},null,{"v":1240.12,"d":"$1,240.12"},null,{"v":0.381616295197239,"d":"38.16%"}]
["Blue Cross Standard HMO"]
["Employee Only",{"v":512.28,"d":"$512.28"},null,{"v":565.01,"d":"$565.01"},null,{"v":481.12,"d":"$481.12"}]
["Employee + Spouse",{"v":1075.83,"d":"$1,075.83"},{"v":-0.09332578184456919,"d":"-9.3%"},{"v":1186.57,"d":"$1,186.57"},{"v":0.1743639840372464,"d":"17.4%"},{"v":1010.38,"d":"$1,010.38"},"NEW"]
["Employee + Family",{"v":1536.94,"d":"$1,536.94"},null,{"v":1695.16,"d":"$1,695.16"},null,{"v":1443.45,"d":"$1,443.45"}]
["Blue Cross Plus HMO"]
["Employee Only",{"v":589.61,"d":"$589.61"},null,{"v":654.18,"d":"$654.18"},null,{"v":545.85,"d":"$545.85"},null,{"v":513.68,"d":"$513.68"},null,{"v":463.48,"d":"$463.48"},null,{"v":0.2721368775351687,"d":"27.21%"}]
["Employee + Spouse",{"v":1238.17,"d":"$1,238.17"},{"v":-0.09870372068849542,"d":"-9.9%"},{"v":1373.79,"d":"$1,373.79"},{"v":0.1984611156911238,"d":"19.8%"},{"v":1146.31,"d":"$1,146.31"},{"v":0.06262653792244222,"d":"6.3%"},{"v":1078.76,"d":"$1,078.76"},{"v":0.10831103823250188,"d":"10.8%"},{"v":973.34,"d":"$973.34"},null,{"v":0.2720837528510079,"d":"27.21%"}]
["Employee + Family",{"v":1768.86,"d":"$1,768.86"},null,{"v":1962.61,"d":"$1,962.61"},null,{"v":1637.63,"d":"$1,637.63"},null,{"v":1541.12,"d":"$1,541.12"},null,{"v":1390.52,"d":"$1,390.52"},null,{"v":0.272085263067054,"d":"27.21%"}]
["Blue Cross HDHP HSA PPO"]
["Employee Only",{"v":724.4,"d":"$724.40"},null,{"v":603.69,"d":"$603.69"},null,{"v":515.97,"d":"$515.97"},null,{"v":433.56,"d":"$433.56"},null,{"v":349.16,"d":"$349.16"},null,{"v":1.0746935502348491,"d":"107.47%"}]
["Employee + Spouse",{"v":1501.37,"d":"$1,501.37"},{"v":0.1999536185790718,"d":"20.0%"},{"v":1251.18,"d":"$1,251.18"},{"v":0.1700098842955986,"d":"17.0%"},{"v":1069.66,"d":"$1,069.66"},{"v":0.19007749792416284,"d":"19.0%"},{"v":898.89,"d":"$898.89"},{"v":0.24172299232443573,"d":"24.2%"},{"v":724.26,"d":"$724.26"},null,{"v":1.07297103250214,"d":"107.30%"}]
["Employee + Family",{"v":2142.04,"d":"$2,142.04"},null,{"v":1785.07,"d":"$1,785.07"},null,{"v":1526.18,"d":"$1,526.18"},null,{"v":1282.55,"d":"$1,282.55"},null,{"v":1033.51,"d":"$1,033.51"},null,{"v":1.0725875898636685,"d":"107.26%"}]
["Blue Cross HIA PPO",{"$nulls":4}," ",{"$nulls":3}," "]
["Employee Only",{"v":950.98,"d":"$950.98"},null,{"v":792.48,"d":"$792.48"},null,{"v":685.13,"d":"$685.13"},null,{"v":575.74,"d":"$575.74"},null,{"v":464.64,"d":"$464.64"},null,{"v":1.0467028236914602,"d":"104.67%"}]
["Employee + Spouse",{"v":1997.04,"d":"$1,997.04"},{"v":0.20000504744599223,"d":"20.0%"},{"v":1664.19,"d":"$1,664.19"},{"v":0.15668559251528902,"d":"15.7%"},{"v":1438.76,"d":"$1,438.76"},{"v":0.1899989578629242,"d":"19.0%"},{"v":1209.05,"d":"$1,209.05"},{"v":0.23910984848484862,"d":"23.9%"},{"v":975.73,"d":"$975.73"},null,{"v":1.046713742531233,"d":"104.67%"}]
["Employee + Family",{"v":2852.92,"d":"$2,852.92"},null,{"v":2377.42,"d":"$2,377.42"},null,{"v":2055.38,"d":"$2,055.38"},null,{"v":1727.22,"d":"$1,727.22"},null,{"v":1393.91,"d":"$1,393.91"},null,{"v":1.0467031587405211,"d":"104.67%"}]
[]
["Annual Budget",{"v":20156189,"d":"$20,156,189"},null,{"v":18891749,"d":"$18,891,749"},null,{"v":17222238,"d":"$17,222,238"},null,{"v":15110656,"d":"$15,110,656"},null,{"v":14569031,"d":"$14,569,031"}]
["Rate PEPY",{"v":13401.721409574468,"d":"$13,402"},null,{"v":12807.965423728814,"d":"$12,808"},null,{"v":12043.523076923077,"d":"$12,044"},null,{"v":11482.261398176292,"d":"$11,482"},null,{"v":10473.782171099929,"d":"$10,474"}]
["PEPY Increase",{"v":0.04635833765959618,"d":"4.6%"},null,{"v":0.06347331606567064,"d":"6.3%"},null,{"v":0.04888076131378871,"d":"4.9%"},null,{"v":0.09628606081373703,"d":"9.6%"},null,{"$error":"#REF!"}]
["Negotiated Final Gross Cost Increase ",{"v":0.06693080667120865,"d":"6.7%"},null,{"v":0.0969392595782268,"d":"9.7%"},null,{"v":0.1397412527953783,"d":"14.0%"},null,{"v":0.03717646012284548,"d":"3.7%"},null,{"$error":"#REF!"}]
["Annual Projected Savings",null,null,{"v":-632230.2048873893,"d":"($632,230)"},null,{"v":-1564821.0090929086,"d":"($1,564,821)"},null,{"v":893184.8423374245,"d":"$893,185"},null,{"$error":"#REF!"}]
[]
["ENROLLMENT HISTORY","2013\nCurrent",null,"2012\n",null,2011,null,2010,null,2009]
["Kaiser Standard HMO - Faculty & Staff",37,null,40,null,30,null,0,null,0]
["Kaiser Plus HMO - Faculty & Staff",571,null,482,null,472,null,485,null,482]
["Kaiser HMO - Union Employees",0,null,55,null,55,null,48,null,46]
["Blue Cross Standard HMO",33,null,35,null,21,null,0,null,0]
["Blue Cross Plus HMO",457,null,461,null,497,null,547,null,647]
["Blue Cross HDHP HSA PPO",140,null,140,null,151,null,127,null,113]
["Blue Cross HIA PPO",86,null,82,null,82,null,43,null,30]
["Blue Cross Traditional PPO",0,null,0,null,0,null,64,null,66]
["Blue Card PPO",0,null,0,null,0,null,2,null,7]
["Waived Medical",180,null,180,null,122]
["Total Medical",{"v":1504,"d":"1,504"},null,{"v":1475,"d":"1,475"},null,{"v":1430,"d":"1,430"},null,{"v":1316,"d":"1,316"},null,{"v":1391,"d":"1,391"}]
["Delta Dental",{"v":1474,"d":"1,474"},null,{"v":1445,"d":"1,445"},null,{"v":1400,"d":"1,400"},null,{"v":1316,"d":"1,316"},null,{"v":1316,"d":"1,316"}]

{"sheet":"5 year Contribs & Enrollment","index":1,"n_rows":54,"n_cols":10,"rows_kept":54,"merged":[[0,0,0,9],[1,0,1,9]],"flags":["formulas_cached_only"]}
["Santa Clara University"]
["Employee Contribution History"]
[]
["Kaiser Standard HMO - Faculty & Staff",2013,null,"2012",null,"2011",null,"2010",null,2009]
["Employee Only",{"v":15.31,"d":"$15.31"},{"v":1.748653500897666,"d":"174.9%"},{"v":5.57,"d":"$5.57"},{"v":0,"d":"0.0%"},{"v":5.57,"d":"$5.57"}]
["Employee + One",{"v":162.26,"d":"$162.26"},{"v":0.05583029672045803,"d":"5.6%"},{"v":153.68,"d":"$153.68"},{"v":-0.1907745774314148,"d":"-19.1%"},{"v":189.91,"d":"$189.91"},"NEW"]
["Employee + Family",{"v":284.23,"d":"$284.23"},{"v":0.027547810997433197,"d":"2.8%"},{"v":276.61,"d":"$276.61"},{"v":-0.19393285930761162,"d":"-19.4%"},{"v":343.16,"d":"$343.16"}]
["Kaiser Plus HMO - Faculty & Staff"]
["Employee Only",{"v":34.43,"d":"$34.43"},{"v":0.4345833333333333,"d":"43.5%"},{"v":24,"d":"$24.00"},null,{"v":24,"d":"$24.00"},"NEW",{"v":0,"d":"$0.00"},{"v":0,"d":"0.0%"},{"v":0,"d":"$0.00"}]
["Employee + One",{"v":200.52,"d":"$200.52"},{"v":-0.0040232454179705,"d":"-0.4%"},{"v":201.33,"d":"$201.33"},{"v":-0.06314564913913445,"d":"-6.3%"},{"v":214.9,"d":"$214.90"},{"v":0.2005586592178772,"d":"20.1%"},{"v":179,"d":"$179.00"},{"v":0.02285714285714291,"d":"2.3%"},{"v":175,"d":"$175.00"}]
["Employee + Family",{"v":338.37,"d":"$338.37"},{"v":-0.02912314931711235,"d":"-2.9%"},{"v":348.52,"d":"$348.52"},{"v":-0.07925604987847401,"d":"-7.9%"},{"v":378.52,"d":"$378.52"},{"v":0.15402439024390246,"d":"15.4%"},{"v":328,"d":"$328.00"},{"v":0.02180685358255441,"d":"2.2%"},{"v":321,"d":"$321.00"}]
["Blue Cross Standard HMO"]
["Employee Only",{"v":14.73,"d":"$14.73"},{"v":-0.38625,"d":"-38.6%"},{"v":24,"d":"$24.00"},{"v":3.3636363636363633,"d":"336.4%"},{"v":5.5,"d":"$5.50"}]
["Employee + Spouse",{"v":105.82,"d":"$105.82"},{"v":-0.5259597724320209,"d":"-52.6%"},{"v":223.23,"d":"$223.23"},{"v":0.039729855612482545,"d":"4.0%"},{"v":214.7,"d":"$214.70"},"NEW"]
["Employee + Family",{"v":181.25,"d":"$181.25"},{"v":-0.5329089784558293,"d":"-53.3%"},{"v":388.04,"d":"$388.04"},{"v":0,"d":"0.0%"},{"v":388.04,"d":"$388.04"}]
["Blue Cross Plus HMO"]
["Employee Only",{"v":26.06,"d":"$26.06"},{"v":-0.5466249130132219,"d":"-54.7%"},{"v":57.48,"d":"$57.48"},{"v":0.5178241351993662,"d":"51.8%"},{"v":37.87,"d":"$37.87"},"NEW",{"v":0,"d":"$0.00"},{"v":0,"d":"0.0%"},{"v":0,"d":"$0.00"}]
["Employee + Spouse",{"v":237.96,"d":"$237.96"},{"v":-0.2934259754142169,"d":"-29.3%"},{"v":336.78,"d":"$336.78"},{"v":0.16448255592821814,"d":"16.4%"},{"v":289.21,"d":"$289.21"},{"v":0.27405286343612323,"d":"27.4%"},{"v":227,"d":"$227.00"},{"v":0.11274509803921573,"d":"11.3%"},{"v":204,"d":"$204.00"}]
["Employee + Family",{"v":413.17,"d":"$413.17"},{"v":-0.2719214774088955,"d":"-27.2%"},{"v":567.48,"d":"$567.48"},{"v":0.14762983336029767,"d":"14.8%"},{"v":494.48,"d":"$494.48"},{"v":0.18865384615384628,"d":"18.9%"},{"v":416,"d":"$416.00"},{"v":0.12129380053908356,"d":"12.1%"},{"v":371,"d":"$371.00"}]
["Blue Cross HDHP HSA PPO"]
["Employee Only",{"v":116.85,"d":"$116.85"},{"v":2.4226713532513178,"d":"242.3%"},{"v":34.14,"d":"$34.14"},{"v":4.367924528301887,"d":"436.8%"},{"v":6.36,"d":"$6.36"},"NEW",{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"}]
["Employee + Spouse",{"v":397.73,"d":"$397.73"},{"v":0.809920364050057,"d":"81.0%"},{"v":219.75,"d":"$219.75"},{"v":0.4346804204478685,"d":"43.5%"},{"v":153.17,"d":"$153.17"},{"v":1.0422666666666665,"d":"104.2%"},{"v":75,"d":"$75.00"},{"v":0,"d":"0.0%"},{"v":75,"d":"$75.00"}]
["Employee + Family",{"v":631.35,"d":"$631.35"},{"v":0.6863881617607779,"d":"68.6%"},{"v":374.38,"d":"$374.38"},{"v":0.362223920241604,"d":"36.2%"},{"v":274.83,"d":"$274.83"},{"v":0.5615340909090909,"d":"56.2%"},{"v":176,"d":"$176.00"},null,{"v":176,"d":"$176.00"}]
["Blue Cross HIA PPO",{"$nulls":4}," ",{"$nulls":3}," "]
["Employee Only",{"v":343.43,"d":"$343.43"},{"v":1.021008650620844,"d":"102.1%"},{"v":169.93,"d":"$169.93"},{"v":0.5338026897734451,"d":"53.4%"},{"v":110.79,"d":"$110.79"},{"v":0.5176712328767124,"d":"51.8%"},{"v":73,"d":"$73.00"},null,{"v":73,"d":"$73.00"}]
["Employee + Spouse",{"v":891.16,"d":"$891.16"},{"v":0.6594540240586944,"d":"65.9%"},{"v":537.02,"d":"$537.02"},{"v":0.31025228126677384,"d":"31.0%"},{"v":409.86,"d":"$409.86"},{"v":0.253394495412844,"d":"25.3%"},{"v":327,"d":"$327.00"},{"v":0,"d":"0.0%"},{"v":327,"d":"$327.00"}]
["Employee + Family",{"v":1342.23,"d":"$1,342.23"},{"v":0.5984066307027258,"d":"59.8%"},{"v":839.73,"d":"$839.73"},{"v":0.2784975868211508,"d":"27.8%"},{"v":656.81,"d":"$656.81"},{"v":0.2231098696461824,"d":"22.3%"},{"v":537,"d":"$537.00"},null,{"v":537,"d":"$537.00"}]
["UBH - EAP","ER paid",null,"ER paid",null,"ER paid"]
["Employee Only",{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0.0%"},{"v":3.76,"d":"$3.76"},{"v":0,"d":"0.0%"},{"v":3.76,"d":"$3.76"}]
["MetLife - Life/AD&D","ER paid",null,"ER paid",null,"ER paid"]
["Life Rate per $1,000",{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0.0%"},{"v":0.18,"d":"$0.18"},{"v":-0.10000000000000009,"d":"-10.0%"},{"v":0.2,"d":"$0.20"}]
["AD&D Rate per $1,000",{"v":0,"d":"$0.000"},null,{"v":0,"d":"$0.000"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0.0%"},{"v":0.02,"d":"$0.02"},{"v":0,"d":"0.0%"},{"v":0.02,"d":"$0.02"}]
["MetLife - Long Term Disability","ER paid",null,"ER paid",null,"ER paid"]
["Rate per $100 of monthly payroll",{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},null,{"v":0,"d":"$0.00"},{"v":0,"d":"0.0%"},{"v":0.22,"d":"$0.22"},{"v":-0.5,"d":"-50.0%"},{"v":0.44,"d":"$0.44"}]
[]
["Annual EE Contributions",{"v":3480015,"d":"$3,480,015"},null,{"v":3431979,"d":"$3,431,979"},null,{"v":3007541,"d":"$3,007,541"},null,{"v":2534516,"d":"$2,534,516"},null,{"v":2333182,"d":"$2,333,182"}]
["Contribution PEPY",{"v":2313.839760638298,"d":"$2,313.84"},null,{"v":2326.7654237288134,"d":"$2,326.77"},null,{"v":2103.1755244755245,"d":"$2,103.18"},null,{"v":1925.9240121580547,"d":"$1,925.92"},null,{"v":1677.3414809489575,"d":"$1,677.34"}]
["Year-over-Year Increase (PEPY)",{"v":-0.005555206794246259,"d":"-0.6%"},null,{"v":0.10631062250928691,"d":"10.6%"},null,{"v":0.09203453054144872,"d":"9.2%"},null,{"v":0.14820031223961694,"d":"14.8%"},null,{"$error":"#REF!"}]
[]
["Annual Projected Savings",{"v":-19332.202972078896,"d":"($19,332)"},null,{"v":364855.8239288,"d":"$364,856"},null,{"v":276797.62401915924,"d":"$276,798"},null,{"v":375616.06257630495,"d":"$375,616"},null,{"$error":"#REF!"}]
[]
["ENROLLMENT HISTORY","2013\nCurrent",null,"2012\nCurrent",null,2011,null,2010,null,2009]
["Kaiser Standard HMO - Faculty & Staff",37,null,40,null,30,null,0,null,0]
["Kaiser Plus HMO - Faculty & Staff",571,null,482,null,472,null,485,null,482]
["Kaiser HMO - Union Employees",0,null,55,null,55,null,48,null,46]
["Blue Cross Standard HMO",33,null,35,null,21,null,0,null,0]
["Blue Cross Plus HMO",457,null,461,null,497,null,547,null,647]
["Blue Cross HDHP HSA PPO",140,null,140,null,151,null,127,null,113]
["Blue Cross HIA PPO",86,null,82,null,82,null,43,null,30]
["Blue Cross Traditional PPO",0,null,0,null,0,null,64,null,66]
["Blue Card PPO",0,null,0,null,0,null,2,null,7]
["Waived Medical",180,null,180,null,122]
["Total Medical",1504,null,1475,null,1430,null,1316,null,1391]
["Delta Dental",1474,null,1445,null,1400,null,1316,null,1316]

{"sheet":"5 year Net Costs","index":2,"n_rows":42,"n_cols":10,"rows_kept":42,"merged":[[0,0,0,9],[1,0,1,9]],"flags":["formulas_cached_only"]}
["Santa Clara University"]
["Rate History - Net Costs"]
[]
["Kaiser Standard HMO - Faculty & Staff",2013,null,"2012",null,"2011",null,"2010",null,2009]
["Employee Only",{"v":571,"d":"$571.00"},null,{"v":497.78000000000003,"d":"$497.78"},null,{"v":489.53000000000003,"d":"$489.53"}]
["Employee + One",{"v":1010.3399999999999,"d":"$1,010.34"},{"v":0.1470930933344048,"d":"14.7%"},{"v":853.01,"d":"$853.01"},{"v":0.016852899720139813,"d":"1.7%"},{"v":800.2900000000001,"d":"$800.29"},"NEW"]
["Employee + Family",{"v":1375,"d":"$1,375.00"},null,{"v":1147.8600000000001,"d":"$1,147.86"},null,{"v":1057.99,"d":"$1,057.99"}]
["Kaiser Plus HMO - Faculty & Staff"]
["Employee Only",{"v":571,"d":"$571.00"},null,{"v":504.75,"d":"$504.75"},null,{"v":496.09000000000003,"d":"$496.09"},null,{"v":447.47,"d":"$447.47"},null,{"v":438.2,"d":"$438.20"}]
["Employee + One",{"v":1010.3399999999999,"d":"$1,010.34"},{"v":0.13125309559187714,"d":"13.1%"},{"v":856.18,"d":"$856.18"},{"v":0.01745650990747638,"d":"1.7%"},{"v":825.2800000000001,"d":"$825.28"},{"v":0.10865532884886142,"d":"10.9%"},{"v":715.93,"d":"$715.93"},{"v":0.021154723870378866,"d":"2.1%"},{"v":701.41,"d":"$701.41"}]
["Employee + Family",{"v":1375,"d":"$1,375.00"},null,{"v":1147.8600000000001,"d":"$1,147.86"},null,{"v":1093.35,"d":"$1,093.35"},null,{"v":938.3399999999999,"d":"$938.34"},null,{"v":919.1199999999999,"d":"$919.12"}]
["Blue Cross Standard HMO"]
["Employee Only",{"v":497.54999999999995,"d":"$497.55"},null,{"v":541.01,"d":"$541.01"},null,{"v":475.62,"d":"$475.62"}]
["Employee + Spouse",{"v":970.01,"d":"$970.01"},{"v":-0.08033123232472605,"d":"-8.0%"},{"v":963.3399999999999,"d":"$963.34"},{"v":0.137483705479164,"d":"13.7%"},{"v":795.6800000000001,"d":"$795.68"},"NEW"]
["Employee + Family",{"v":1355.69,"d":"$1,355.69"},null,{"v":1307.1200000000001,"d":"$1,307.12"},null,{"v":1055.41,"d":"$1,055.41"}]
["Blue Cross Plus HMO"]
["Employee Only",{"v":571,"d":"$571.00"},null,{"v":596.6999999999999,"d":"$596.70"},null,{"v":507.98,"d":"$507.98"},null,{"v":513.68,"d":"$513.68"},null,{"v":463.48,"d":"$463.48"}]
["Employee + Spouse",{"v":1000.21,"d":"$1,000.21"},{"v":-0.0430702195408077,"d":"-4.3%"},{"v":1037.01,"d":"$1,037.01"},{"v":0.1746525453758021,"d":"17.5%"},{"v":857.0999999999999,"d":"$857.10"},{"v":-0.01109640242952803,"d":"-1.1%"},{"v":851.76,"d":"$851.76"},{"v":0.10831103823250188,"d":"10.8%"},{"v":769.34,"d":"$769.34"}]
["Employee + Family",{"v":1375,"d":"$1,375.00"},null,{"v":1395.1299999999999,"d":"$1,395.13"},null,{"v":1143.15,"d":"$1,143.15"},null,{"v":1125.12,"d":"$1,125.12"},null,{"v":1019.52,"d":"$1,019.52"}]
["Blue Cross HSA PPO"]
["Employee Only",{"v":607.55,"d":"$607.55"},null,{"v":569.5500000000001,"d":"$569.55"},null,{"v":509.61,"d":"$509.61"},null,{"v":433.56,"d":"$433.56"},null,{"v":349.16,"d":"$349.16"}]
["Employee + Spouse",{"v":1103.6399999999999,"d":"$1,103.64"},{"v":0.06671933982968992,"d":"6.7%"},{"v":1031.43,"d":"$1,031.43"},{"v":0.11761935597810091,"d":"11.8%"},{"v":916.4900000000001,"d":"$916.49"},{"v":0.1754082479933574,"d":"17.5%"},{"v":823.89,"d":"$823.89"},{"v":0.24172299232443573,"d":"24.2%"},{"v":649.26,"d":"$649.26"}]
["Employee + Family",{"v":1510.69,"d":"$1,510.69"},null,{"v":1410.69,"d":"$1,410.69"},null,{"v":1251.3500000000001,"d":"$1,251.35"},null,{"v":1106.55,"d":"$1,106.55"},null,{"v":857.51,"d":"$857.51"}]
["Blue Cross HIA PPO",{"$nulls":4}," ",{"$nulls":3}," "]
["Employee Only",{"v":607.55,"d":"$607.55"},null,{"v":622.55,"d":"$622.55"},null,{"v":574.34,"d":"$574.34"},null,{"v":502.74,"d":"$502.74"},null,{"v":391.64,"d":"$391.64"}]
["Employee + Spouse",{"v":1105.88,"d":"$1,105.88"},{"v":-0.024094450244960264,"d":"-2.4%"},{"v":1127.17,"d":"$1,127.17"},{"v":0.0839398265835567,"d":"8.4%"},{"v":1028.9,"d":"$1,028.90"},{"v":0.14241954091578157,"d":"14.2%"},{"v":882.05,"d":"$882.05"},{"v":0.28367888877540604,"d":"28.4%"},{"v":648.73,"d":"$648.73"}]
["Employee + Family",{"v":1510.69,"d":"$1,510.69"},null,{"v":1537.69,"d":"$1,537.69"},null,{"v":1398.5700000000002,"d":"$1,398.57"},null,{"v":1190.22,"d":"$1,190.22"},null,{"v":856.9100000000001,"d":"$856.91"}]
["Annual Projected Savings",{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
["ENROLLMENT HISTORY","2013\nCurrent",null,"2012\nCurrent",null,2011,null,2010,null,2009]
["Kaiser Standard HMO - Faculty & Staff",37,null,40,null,30,null,0,null,0]
["Kaiser Plus HMO - Faculty & Staff",571,null,482,null,472,null,485,null,482]
["Kaiser HMO - Union Employees",0,null,55,null,55,null,48,null,46]
["Blue Cross Standard HMO",33,null,35,null,21,null,0,null,0]
["Blue Cross Plus HMO",457,null,461,null,497,null,547,null,647]
["Blue Cross HDHP HSA PPO",140,null,140,null,151,null,127,null,113]
["Blue Cross HIA PPO",86,null,82,null,82,null,43,null,30]
["Blue Cross Traditional PPO",0,null,0,null,0,null,64,null,66]
["Blue Card PPO",0,null,0,null,0,null,2,null,7]
["Waived Medical",180,null,180,null,122]
["Total Medical",1504,null,{"v":1475,"d":"1,475"},null,1430,null,1316,null,1391]
["Delta Dental",1474,null,{"v":1445,"d":"1,445"},null,1400,null,1316,null,1316]