{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Data","Census","Calc_Memo","Calc_pg1","Calc_pg2","Calc_pg3","Calc_pg4","Calc_pg5","Lookups","Plan_tbl","Member_Census","Memo","Rate_pg1","Rate_pg2","Rate_pg3","Rate_pg4","Rate_pg5","Life","Vision","Dental","HNAZ_Life","HNAZ_Vision","HNAZ_Dental"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":116,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Data","index":0,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[[21,3,22,3]]}
[]
[null,null,null,"Health Net of Arizona, Inc."]
[]
[null,"Please enter the group information here and on the \"Census\" sheet."]
[null,"(Make your entries in the BLUE cells)"]
[null,"After all data is entered click the \"SAVE PROPOSAL\" button to generate quote."]
[]
[null,"Data Name","Data Value"]
[null,"Group Name:","Example Group"]
[null,"Total EEs:",7,"<== This should not be more than 50."]
[null,"Effective Date:","2018-04-01"]
[null,"County:","Maricopa"]
[null,"Rating Area:",{"$f":"VLOOKUP(Grp_County,county_tbl,2,FALSE)","v":"Rating Area 4"}]
[]
[null,"Sales Representative:","Sales Representative"]
[null,"Broker Name:","Broker Smith"]
[null,"Broker Phone Number:","(123) 456-7890"]
[]
[null,"Census:","Enter on Sheet Census"]
[]
[null,"Effective Date Range"]
[null,"Minimum:","2018-04-01"]
[null,"Maximum:","2018-06-30"]

{"sheet":"Census","index":1,"n_rows":220,"n_cols":51,"rows_kept":220,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Life and Health Census",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter",null,{"$f":"SUM(AD19:DD218)","v":144187.81999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",2,null,{"$f":"SUM(Calc_Memo!S13:S24,Calc_Memo!S29:S33,Calc_Memo!S38:S42)","v":144187.82}]
[null,{"$f":"\"Group Name: \"&Grp_Name","v":"Group Name: Example Group"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO",7.9999999999999849E-2,{"$f":"(1+AC4)^((AD$3-1)/4)","v":1.0194265469082735},null,{"$f":"SUM(Calc_pg1:Calc_pg5!D64:O64)","v":144187.81999999995}]
[null,"Total Number of EE's in Group :",null,null,null,{"$f":"Total_EEs","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPO",8.4852710609641058E-2,{"$f":"(1+AC5)^((AD$3-1)/4)","v":1.0205697571604515},null,{"$f":"AND(AF2=AF3,AF3=AF4)","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision Subs"]
[null,{"$f":"\"Age of the member is taken as of the effective date: \" & TEXT(DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"mm/dd/yyyy\") & \".\"","v":"Age of the member is taken as of the effective date: 04/01/2018."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier","Subs","Spouse","Child",null,"Tier","Subs","Tier Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"COUNTIF($W$19:$W$218,$S8)","v":4},{"$f":"SUMIF($W$19:$W$218,$S8,U$19:U$218)","v":0},{"$f":"SUMIF($W$19:$W$218,$S8,V$19:V$218)","v":0},null,1,{"$f":"COUNTIF($AB$19:$AB$218,X8)","v":3},1]
[null,"Family members must be entered in the following order:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"COUNTIF($W$19:$W$218,S9)","v":2},{"$f":"SUMIF($W$19:$W$218,$S9,U$19:U$218)","v":2},0,null,2,{"$f":"COUNTIF($AB$19:$AB$218,X9)","v":1},2,null,null,null,{"$f":"AD18","v":"51485AZ0160003"},"51485AZ0160005","51485AZ0160035","51485AZ0160036","51485AZ0160033","51485AZ0160038","51485AZ0160039","51485AZ0160040","51485AZ0160032","51485AZ0160031","51485AZ0160037","51485AZ0160034","91450AZ0160005","91450AZ0160020","91450AZ0160021","91450AZ0160019","91450AZ0160022","91450AZ0090025","91450AZ0090027","91450AZ0090028","91450AZ0090026","91450AZ0090029"]
[null,"Employee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,null,3,{"$f":"COUNTIF($AB$19:$AB$218,X10)","v":1},1.95,null,null,null,{"$f":"SUM(AD19:AD218)","v":9826.18},{"$f":"SUM(AE19:AE218)","v":8238.9399999999987},7927.4999999999991,6625.3400000000011,5939.5599999999986,6318.4599999999991,5506.7399999999989,4789.2300000000014,5041.67,6010.31,6334.2999999999993,5154.7699999999995,7813.0999999999985,7559.42,7363.38,6478.4899999999989,6420.0999999999995,6742.3200000000006,6523.4599999999982,6354.2799999999988,5680.0199999999995,5540.25]
[null,"Spouse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,1,2,null,4,{"$f":"COUNTIF($AB$19:$AB$218,X11)","v":2},3.3]
[null,"Children (Oldest to youngest)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T8:T11)","v":7},{"$f":"SUM(U8:U11)","v":3},2,null,null,{"$f":"SUM(Y8:Y11)","v":7},{"$f":"SUMPRODUCT(Y8:Y11,Z8:Z11)","v":13.55},null,"Product",null,{"$f":"IF(VLOOKUP(AD18,Plan_tbl,7,FALSE)=\"HSA\",\"PPO\",VLOOKUP(AD18,Plan_tbl,7,FALSE))","v":"PPO"},{"$f":"IF(VLOOKUP(AE18,Plan_tbl,7,FALSE)=\"HSA\",\"PPO\",VLOOKUP(AE18,Plan_tbl,7,FALSE))","v":"PPO"},"PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","PPO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO","HMO"]
[null,"If members are not entered in the correct order rates may not calculate correctly.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"Mems/Z12","v":1.2546125461254611},null,"Trend",null,{"$f":"VLOOKUP(AD12,$AB$4:$AD$5,3,FALSE)","v":1.0205697571604515},{"$f":"VLOOKUP(AE12,$AB$4:$AD$5,3,FALSE)","v":1.0205697571604515},1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0205697571604515,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735,1.0194265469082735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age 19+:",{"$f":"COUNTIF(Age_Input,\">=19\")","v":12},null,null,null,null,null,null,"Area Factor",null,{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AD12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AE12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AF12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AG12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AH12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AI12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AJ12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AK12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AL12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AM12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AN12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AO12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0123735913478424},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AP12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AQ12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AR12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AS12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AT12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AU12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AV12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AW12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AX12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939},{"$f":"VLOOKUP(Rating_Area,Area_Factors,MATCH(AY12,Lookups!$H$4:$J$4,0),FALSE)","v":1.0801803727757939}]
[null,"Note: Bracketed values for Member Type and Health are the only accepted values.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mems",{"$f":"SUM(Y19:AA218)","v":17},null,null,"Q1 Base Rate",null,{"$f":"VLOOKUP(AD18,Plan_tbl,27,FALSE)","v":460.62170486275454},{"$f":"VLOOKUP(AE18,Plan_tbl,27,FALSE)","v":386.21671272829082},371.61775852615528,310.57578371791675,278.42877650575196,296.19122110361326,258.13974418010088,224.50407958715058,236.33893788492114,281.74584055656106,296.93224402616829,241.64149064460383,343.64800461461272,332.49032742628918,323.86848596258483,284.94752318465373,282.37846479067349,296.55340912481483,286.92481485486633,279.48453746445148,249.82831307203475,243.6804383340361]
[null,"Rates will not be calculated if any other value is used.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependents",{"$f":"SUM(Z19:AA218)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision",null,null,null,"Subs",{"$f":"SUM(Y19:Y218)","v":7}]
[null,"Employee Number","Name and/or ID (Optional)",null,null,"Member Type","Calculated\nAge","Date of Birth","Age","Health\n(Y or N)","Life Amount","Modified* Amount",null,"Child Count","Eligible","Age Band","Age Band Life","19+","Vision Key","Employee","Spouse","Child","Tier","Medical Key","Employee","Spouse","Child","Tier","Age Factor","51485AZ0160003","51485AZ0160005","51485AZ0160035","51485AZ0160036","51485AZ0160033","51485AZ0160038","51485AZ0160039","51485AZ0160040","51485AZ0160032","51485AZ0160031","51485AZ0160037","51485AZ0160034","91450AZ0160005","91450AZ0160020","91450AZ0160021","91450AZ0160019","91450AZ0160022","91450AZ0090025","91450AZ0090027","91450AZ0090028","91450AZ0090026","91450AZ0090029"]
[null,1,"Employee 1",null,null,"Employee",{"$f":"IF(TRIM($H19)=\"\",I19,DATEDIF($H19,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":27},"1990-04-05",null,"Y",15000,{"$f":"IF(F19<>\"Employee\",0,IF($G19>=75,0.35,IF($G19>=70,0.5,IF($G19>=65,0.65,1)))*MIN($K19,50000))","v":15000},null,{"$f":"IF(OR(F19<>\"Child\",G19>20),0,N18+1)","v":0},{"$f":"IF(OR(F19=\"\",J19=\"N\"),0,IF(N19>3,0,1))","v":1},{"$f":"IF(TRIM(F19)=\"\",\"\",VLOOKUP(G19,Age_band,2,FALSE))","v":27},{"$f":"IF(TRIM(F19)=\"Employee\",VLOOKUP(G19,Age_band,3,FALSE),\"\")","v":"UNDER 30"},{"$f":"IF(TRIM(F19)=\"\",\"\",IF(G19>=19,\"Y\",\"N\"))","v":"Y"},{"$f":"B19&\"/\"&F19&\"/\"&R19","v":"1/Employee/Y"},{"$f":"IF($F19=\"Employee\",COUNTIF($S$19:$S$218,$B19&\"/\"&T$18&\"/Y\"),\"\")","v":1},{"$f":"IF($F19=\"Employee\",COUNTIF($S$19:$S$218,$B19&\"/\"&U$18&\"/Y\"),\"\")","v":1},0,{"$f":"IF($F19<>\"Employee\",\"\",IF(U19>0,IF(V19>0,4,2),IF(V19=0,1,3)))","v":2},{"$f":"B19&\"/\"&F19&\"/\"&J19","v":"1/Employee/Y"},{"$f":"IF($F19=\"Employee\",COUNTIF($X$19:$X$218,$B19&\"/\"&Y$18&\"/Y\")*$O19,\"\")","v":1},1,1,{"$f":"IF(OR($F19<>\"Employee\",O19=0),\"\",IF(Z19>0,IF(AA19>0,4,2),IF(AA19=0,1,3)))","v":4},{"$f":"VLOOKUP(P19,Age_Factors,2,FALSE)","v":1.048},{"$f":"IF(ISNA($AC19),0,IF($P19<>\"64 and over\",ROUND(AD$15*AD$14*$AC19*AD$13,2),ROUND(AD$15*AD$14*AD$13,2)*3)*$O19)","v":498.76},{"$f":"IF(ISNA($AC19),0,IF($P19<>\"64 and over\",ROUND(AE$15*AE$14*$AC19*AE$13,2),ROUND(AE$15*AE$14*AE$13,2)*3)*$O19)","v":418.19},402.38,336.29,301.48,320.70999999999998,279.51,243.09,255.91,305.07,321.52,261.64999999999998,396.58,383.7,373.75,328.84,325.87,342.23,331.12,322.52999999999997,288.31,281.20999999999998]
[null,{"$f":"IF(TRIM(F20)=\"\",\"\",IF(F20=\"Employee\",B19+1,B19))","v":1},"Employee 1 Spouse",null,null,"Spouse",26,"1991-12-15",null,"Y",null,{"$f":"IF(F20<>\"Employee\",0,IF($G20>=75,0.35,IF($G20>=70,0.5,IF($G20>=65,0.65,1)))*MIN($K20,50000))","v":0},null,0,{"$f":"IF(OR(F20=\"\",J20=\"N\"),0,IF(N20>3,0,1))","v":1},26,"",{"$f":"IF(TRIM(F20)=\"\",\"\",IF(G20>=19,\"Y\",\"N\"))","v":"Y"},{"$f":"B20&\"/\"&F20&\"/\"&R20","v":"1/Spouse/Y"},{"$f":"IF($F20=\"Employee\",COUNTIF($S$19:$S$218,$B20&\"/\"&T$18&\"/Y\"),\"\")","v":""},"","",{"$f":"IF($F20<>\"Employee\",\"\",IF(U20>0,IF(V20>0,4,2),IF(V20=0,1,3)))","v":""},{"$f":"B20&\"/\"&F20&\"/\"&J20","v":"1/Spouse/Y"},"","","",{"$f":"IF(OR(F20<>\"Employee\",O20=0),\"\",IF(Z20>0,IF(AA20>0,4,2),IF(AA20=0,1,3)))","v":""},1.024,{"$f":"IF(ISNA($AC20),0,IF($P20<>\"64 and over\",ROUND(AD$15*AD$14*$AC20*AD$13,2),ROUND(AD$15*AD$14*AD$13,2)*3)*$O20)","v":487.34},408.62,393.17,328.59,294.58,313.37,273.11,237.52,250.05,298.08999999999997,314.14999999999998,255.66,387.49,374.91,365.19,321.3,318.41000000000003,334.39,323.52999999999997,315.14,281.7,274.77]
[null,1,"Employee 1 Child",null,null,"Child",5,"2012-04-08",null,"Y",0,0,null,1,1,"0-14","","N","1/Child/N","","","","","1/Child/Y","","","","",0.76500000000000001,364.07,305.26,293.73,245.48,220.07,234.11,204.03,177.45,186.8,222.69,234.69,190.99,289.49,280.08999999999997,272.82,240.04,237.87,249.81,241.7,235.44,210.45,205.27]
[null,2,"Employee 2",null,null,"Employee",41,null,41,"Y",15000,15000,null,0,1,41,"40 - 44","Y","2/Employee/Y",1,0,0,1,"2/Employee/Y",1,0,0,1,1.302,619.64,519.54999999999995,499.91,417.79,374.55,398.44,347.26,302.01,317.93,379.01,399.44,325.06,492.69,476.7,464.34,408.53,404.85,425.17,411.37,400.7,358.18,349.37]
[null,3,"Employee 3",null,null,"Employee",43,null,43,"Y",15000,15000,null,0,1,43,"40 - 44","Y","3/Employee/Y",1,0,0,1,"3/Employee/Y",1,0,0,1,1.357,645.80999999999995,541.49,521.03,435.44,390.37,415.27,361.92,314.77,331.36,395.02,416.31,338.79,513.51,496.83,483.95,425.79,421.95,443.13,428.75,417.63,373.31,364.13]
[null,4,"Smith, Amy",null,null,"Employee",54,"1963-10-29",null,"Y",15000,15000,null,0,1,54,"50 - 54","Y","4/Employee/Y",1,1,2,4,"4/Employee/Y",1,1,5,4,2.1349999999999998,1016.08,851.95,819.74,685.09,614.17999999999995,653.36,569.41999999999996,495.23,521.33000000000004,621.5,655,533.03,807.91,781.68,761.41,669.91,663.87,697.19,674.56,657.06,587.34,572.89]
[null,4,"Smith, Joe",null,null,"Spouse",54,"1963-12-12",null,"Y",null,0,null,0,1,54,"","Y","4/Spouse/Y","","","","","4/Spouse/Y","","","","",2.1349999999999998,1016.08,851.95,819.74,685.09,614.17999999999995,653.36,569.41999999999996,495.23,521.33000000000004,621.5,655,533.03,807.91,781.68,761.41,669.91,663.87,697.19,674.56,657.06,587.34,572.89]
[null,4,"Smith, Joey",null,null,"Child",27,"1990-05-14",null,"Y",0,0,null,0,1,27,"","Y","4/Child/Y","","","","","4/Child/Y","","","","",1.048,498.76,418.19,402.38,336.29,301.48,320.70999999999998,279.51,243.09,255.91,305.07,321.52,261.64999999999998,396.58,383.7,373.75,328.84,325.87,342.23,331.12,322.52999999999997,288.31,281.20999999999998]
[null,4,"Smith, Betty",null,null,"Child",19,"1998-09-07",null,"Y",0,0,null,1,1,19,"","Y","4/Child/Y","","","","","4/Child/Y","","","","",0.94099999999999995,447.83,375.5,361.3,301.95,270.7,287.97000000000003,250.97,218.27,229.78,273.92,288.69,234.93,356.09,344.53,335.59,295.26,292.60000000000002,307.29000000000002,297.31,289.60000000000002,258.87,252.5]
[null,4,"Smith, Sam",null,null,"Child",18,"1999-12-11",null,"Y",0,0,null,2,1,18,"","N","4/Child/N","","","","","4/Child/Y","","","","",0.91300000000000003,434.51,364.32,350.55,292.97000000000003,262.64,279.39999999999998,243.51,211.78,222.94,265.77,280.10000000000002,227.94,345.49,334.27,325.61,286.48,283.89,298.14,288.45999999999998,280.98,251.17,244.99]
[null,4,"Smith, Billy",null,null,"Child",17,"2001-02-14",null,"Y",0,0,null,3,1,17,"","N","4/Child/N","","","","","4/Child/Y","","","","",0.88500000000000001,421.18,353.15,339.8,283.98,254.59,270.83,236.04,205.28,216.1,257.62,271.51,220.95,334.9,324.02,315.62,277.69,275.19,289,279.62,272.37,243.47,237.47]
[null,4,"Smith, Jane",null,null,"Child",14,"2003-06-18",null,"Y",0,0,null,4,0,"0-14","","N","4/Child/N","","","","","4/Child/Y","","","","",0.76500000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Employee 5",null,null,"Employee",71,"1946-12-01",null,"Y",15000,7500,null,0,1,"64 and over","70 - 74","Y","5/Employee/Y",1,0,0,1,"5/Employee/Y",1,0,0,1,3,1427.73,1197.1200000000001,1151.8499999999999,962.67,{"$f":"IF(ISNA($AC31),0,IF($P31<>\"64 and over\",ROUND(AH$15*AH$14*$AC31*AH$13,2),ROUND(AH$15*AH$14*AH$13,2)*3)*$O31)","v":863.01},918.06,800.12999999999988,695.88,732.54,873.30000000000007,920.37000000000012,748.98,1135.23,1098.3899999999999,1069.8899999999999,941.31,932.84999999999991,979.65000000000009,947.84999999999991,923.28,825.30000000000007,804.99]
[null,6,"Employee 6",null,null,"Employee",37,"1981-03-30",null,"Y",15000,15000,null,0,1,37,"35 - 39","Y","6/Employee/Y",1,0,0,1,"6/Employee/Y",1,0,1,3,1.238,589.17999999999995,494.01,475.34,397.26,356.14,378.86,330.19,287.16000000000003,302.3,360.38,379.81,309.08,468.48,453.26,441.51,388.45,384.95,404.27,391.15,381,340.58,332.2]
[null,6,"Employee 6 Child",null,null,"Child",12,"2005-08-29",null,"Y",0,0,null,1,1,"0-14","","N","6/Child/N","","","","","6/Child/Y","","","","",0.76500000000000001,364.07,305.26,293.73,245.48,220.07,234.11,204.03,177.45,186.8,222.69,234.69,190.99,289.49,280.08999999999997,272.82,240.04,237.87,249.81,241.7,235.44,210.45,205.27]
[null,7,"Wilson, Jim",null,null,"Employee",28,"1989-05-19",null,"Y",15000,15000,null,0,1,28,"UNDER 30","Y","7/Employee/Y",1,1,0,2,"7/Employee/Y",1,1,0,2,1.087,517.32000000000005,433.75,417.36,348.8,312.7,332.65,289.91000000000003,252.14,265.43,316.42,333.48,271.38,411.33,397.98,387.66,341.07,338,354.96,343.44,334.53,299.04000000000002,291.68]
[null,7,"Wilson, Sally",null,null,"Spouse",25,"1992-06-01",null,"Y",0,0,null,0,1,25,"","Y","7/Spouse/Y","","","","","7/Spouse/Y","","","","",1.004,477.82,400.63,385.49,322.17,288.82,307.25,267.77999999999997,232.88,245.16,292.26,308.02,250.66,379.93,367.59,358.06,315.02999999999997,312.19,327.86,317.22000000000003,308.99,276.2,269.41000000000003]
[null,{"$f":"IF(TRIM(F36)=\"\",\"\",IF(F36=\"Employee\",B35+1,B35))","v":""},null,null,null,null,0,null,null,null,null,0,null,{"$f":"IF(OR(F36<>\"Child\",G36>20),0,N35+1)","v":0},0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F39=\"Employee\",COUNTIF($X$19:$X$218,$B39&\"/\"&Y$18&\"/Y\")*$O39,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC43),0,IF($P43<>\"64 and over\",ROUND(AK$15*AK$14*$AC43*AK$13,2),ROUND(AK$15*AK$14*AK$13,2)*3)*$O43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,{"$f":"IF(TRIM($H51)=\"\",I51,DATEDIF($H51,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":0},null,null,null,null,0,null,0,0,{"$f":"IF(TRIM(F51)=\"\",\"\",VLOOKUP(G51,Age_band,2,FALSE))","v":""},{"$f":"IF(TRIM(F51)=\"Employee\",VLOOKUP(G51,Age_band,3,FALSE),\"\")","v":""},"","//","","","","","//","","","","",{"$f":"VLOOKUP(P51,Age_Factors,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//",{"$f":"IF($F52=\"Employee\",COUNTIF($S$19:$S$218,$B52&\"/\"&T$18&\"/Y\"),\"\")","v":""},"","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC55),0,IF($P55<>\"64 and over\",ROUND(AN$15*AN$14*$AC55*AN$13,2),ROUND(AN$15*AN$14*AN$13,2)*3)*$O55)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F59=\"Employee\",COUNTIF($X$19:$X$218,$B59&\"/\"&Y$18&\"/Y\")*$O59,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC67),0,IF($P67<>\"64 and over\",ROUND(AQ$15*AQ$14*$AC67*AQ$13,2),ROUND(AQ$15*AQ$14*AQ$13,2)*3)*$O67)","v":0},0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F79=\"Employee\",COUNTIF($X$19:$X$218,$B79&\"/\"&Y$18&\"/Y\")*$O79,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC79),0,IF($P79<>\"64 and over\",ROUND(AT$15*AT$14*$AC79*AT$13,2),ROUND(AT$15*AT$14*AT$13,2)*3)*$O79)","v":0},0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,{"$f":"IF(TRIM($H83)=\"\",I83,DATEDIF($H83,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":0},null,null,null,null,0,null,0,0,{"$f":"IF(TRIM(F83)=\"\",\"\",VLOOKUP(G83,Age_band,2,FALSE))","v":""},{"$f":"IF(TRIM(F83)=\"Employee\",VLOOKUP(G83,Age_band,3,FALSE),\"\")","v":""},"","//","","","","","//","","","","",{"$f":"VLOOKUP(P83,Age_Factors,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,{"$f":"IF(F84<>\"Employee\",0,IF($G84>=75,0.35,IF($G84>=70,0.5,IF($G84>=65,0.65,1)))*MIN($K84,50000))","v":0},null,0,{"$f":"IF(OR(F84=\"\",J84=\"N\"),0,IF(N84>3,0,1))","v":0},"","",{"$f":"IF(TRIM(F84)=\"\",\"\",IF(G84>=19,\"Y\",\"N\"))","v":""},{"$f":"B84&\"/\"&F84&\"/\"&R84","v":"//"},{"$f":"IF($F84=\"Employee\",COUNTIF($S$19:$S$218,$B84&\"/\"&T$18&\"/Y\"),\"\")","v":""},"","",{"$f":"IF($F84<>\"Employee\",\"\",IF(U84>0,IF(V84>0,4,2),IF(V84=0,1,3)))","v":""},{"$f":"B84&\"/\"&F84&\"/\"&J84","v":"//"},"","","",{"$f":"IF(OR(F84<>\"Employee\",O84=0),\"\",IF(Z84>0,IF(AA84>0,4,2),IF(AA84=0,1,3)))","v":""},{"$error":"#N/A"},{"$f":"IF(ISNA($AC84),0,IF($P84<>\"64 and over\",ROUND(AD$15*AD$14*$AC84*AD$13,2),ROUND(AD$15*AD$14*AD$13,2)*3)*$O84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC91),0,IF($P91<>\"64 and over\",ROUND(AW$15*AW$14*$AC91*AW$13,2),ROUND(AW$15*AW$14*AW$13,2)*3)*$O91)","v":0},0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F99=\"Employee\",COUNTIF($X$19:$X$218,$B99&\"/\"&Y$18&\"/Y\")*$O99,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(TRIM(F100)=\"\",\"\",IF(F100=\"Employee\",B99+1,B99))","v":""},null,null,null,null,0,null,null,null,null,0,null,{"$f":"IF(OR(F100<>\"Child\",G100>20),0,N99+1)","v":0},0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,{"$f":"IF(ISNA($AC104),0,IF($P104<>\"64 and over\",ROUND(AE$15*AE$14*$AC104*AE$13,2),ROUND(AE$15*AE$14*AE$13,2)*3)*$O104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,{"$f":"IF(TRIM($H115)=\"\",I115,DATEDIF($H115,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":0},null,null,null,null,0,null,0,0,{"$f":"IF(TRIM(F115)=\"\",\"\",VLOOKUP(G115,Age_band,2,FALSE))","v":""},{"$f":"IF(TRIM(F115)=\"Employee\",VLOOKUP(G115,Age_band,3,FALSE),\"\")","v":""},"","//","","","","","//","","","","",{"$f":"VLOOKUP(P115,Age_Factors,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//",{"$f":"IF($F116=\"Employee\",COUNTIF($S$19:$S$218,$B116&\"/\"&T$18&\"/Y\"),\"\")","v":""},"","","","//","","","","",{"$error":"#N/A"},0,0,0,0,{"$f":"IF(ISNA($AC116),0,IF($P116<>\"64 and over\",ROUND(AH$15*AH$14*$AC116*AH$13,2),ROUND(AH$15*AH$14*AH$13,2)*3)*$O116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F119=\"Employee\",COUNTIF($X$19:$X$218,$B119&\"/\"&Y$18&\"/Y\")*$O119,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC128),0,IF($P128<>\"64 and over\",ROUND(AK$15*AK$14*$AC128*AK$13,2),ROUND(AK$15*AK$14*AK$13,2)*3)*$O128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F139=\"Employee\",COUNTIF($X$19:$X$218,$B139&\"/\"&Y$18&\"/Y\")*$O139,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC140),0,IF($P140<>\"64 and over\",ROUND(AN$15*AN$14*$AC140*AN$13,2),ROUND(AN$15*AN$14*AN$13,2)*3)*$O140)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,{"$f":"IF(TRIM($H147)=\"\",I147,DATEDIF($H147,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":0},null,null,null,null,0,null,0,0,{"$f":"IF(TRIM(F147)=\"\",\"\",VLOOKUP(G147,Age_band,2,FALSE))","v":""},{"$f":"IF(TRIM(F147)=\"Employee\",VLOOKUP(G147,Age_band,3,FALSE),\"\")","v":""},"","//","","","","","//","","","","",{"$f":"VLOOKUP(P147,Age_Factors,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,{"$f":"IF(F148<>\"Employee\",0,IF($G148>=75,0.35,IF($G148>=70,0.5,IF($G148>=65,0.65,1)))*MIN($K148,50000))","v":0},null,0,{"$f":"IF(OR(F148=\"\",J148=\"N\"),0,IF(N148>3,0,1))","v":0},"","",{"$f":"IF(TRIM(F148)=\"\",\"\",IF(G148>=19,\"Y\",\"N\"))","v":""},{"$f":"B148&\"/\"&F148&\"/\"&R148","v":"//"},{"$f":"IF($F148=\"Employee\",COUNTIF($S$19:$S$218,$B148&\"/\"&T$18&\"/Y\"),\"\")","v":""},"","",{"$f":"IF($F148<>\"Employee\",\"\",IF(U148>0,IF(V148>0,4,2),IF(V148=0,1,3)))","v":""},{"$f":"B148&\"/\"&F148&\"/\"&J148","v":"//"},"","","",{"$f":"IF(OR(F148<>\"Employee\",O148=0),\"\",IF(Z148>0,IF(AA148>0,4,2),IF(AA148=0,1,3)))","v":""},{"$error":"#N/A"},{"$f":"IF(ISNA($AC148),0,IF($P148<>\"64 and over\",ROUND(AD$15*AD$14*$AC148*AD$13,2),ROUND(AD$15*AD$14*AD$13,2)*3)*$O148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC152),0,IF($P152<>\"64 and over\",ROUND(AQ$15*AQ$14*$AC152*AQ$13,2),ROUND(AQ$15*AQ$14*AQ$13,2)*3)*$O152)","v":0},0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F159=\"Employee\",COUNTIF($X$19:$X$218,$B159&\"/\"&Y$18&\"/Y\")*$O159,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(TRIM(F164)=\"\",\"\",IF(F164=\"Employee\",B163+1,B163))","v":""},null,null,null,null,0,null,null,null,null,0,null,{"$f":"IF(OR(F164<>\"Child\",G164>20),0,N163+1)","v":0},0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC164),0,IF($P164<>\"64 and over\",ROUND(AT$15*AT$14*$AC164*AT$13,2),ROUND(AT$15*AT$14*AT$13,2)*3)*$O164)","v":0},0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNA($AC176),0,IF($P176<>\"64 and over\",ROUND(AW$15*AW$14*$AC176*AW$13,2),ROUND(AW$15*AW$14*AW$13,2)*3)*$O176)","v":0},0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,{"$f":"IF(TRIM($H179)=\"\",I179,DATEDIF($H179,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":0},null,null,null,null,0,null,0,0,{"$f":"IF(TRIM(F179)=\"\",\"\",VLOOKUP(G179,Age_band,2,FALSE))","v":""},{"$f":"IF(TRIM(F179)=\"Employee\",VLOOKUP(G179,Age_band,3,FALSE),\"\")","v":""},"","//","","","","","//",{"$f":"IF($F179=\"Employee\",COUNTIF($X$19:$X$218,$B179&\"/\"&Y$18&\"/Y\")*$O179,\"\")","v":""},"","","",{"$f":"VLOOKUP(P179,Age_Factors,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//",{"$f":"IF($F180=\"Employee\",COUNTIF($S$19:$S$218,$B180&\"/\"&T$18&\"/Y\"),\"\")","v":""},"","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,{"$f":"IF(ISNA($AC189),0,IF($P189<>\"64 and over\",ROUND(AE$15*AE$14*$AC189*AE$13,2),ROUND(AE$15*AE$14*AE$13,2)*3)*$O189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//",{"$f":"IF($F199=\"Employee\",COUNTIF($X$19:$X$218,$B199&\"/\"&Y$18&\"/Y\")*$O199,\"\")","v":""},"","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,{"$f":"IF(ISNA($AC201),0,IF($P201<>\"64 and over\",ROUND(AH$15*AH$14*$AC201*AH$13,2),ROUND(AH$15*AH$14*AH$13,2)*3)*$O201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,{"$f":"IF(TRIM($H211)=\"\",I211,DATEDIF($H211,DATE(YEAR(Eff_Dt),MONTH(Eff_Dt),DAY(Eff_Dt)),\"Y\"))","v":0},null,null,null,null,0,null,0,0,{"$f":"IF(TRIM(F211)=\"\",\"\",VLOOKUP(G211,Age_band,2,FALSE))","v":""},{"$f":"IF(TRIM(F211)=\"Employee\",VLOOKUP(G211,Age_band,3,FALSE),\"\")","v":""},"","//","","","","","//","","","","",{"$f":"VLOOKUP(P211,Age_Factors,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,{"$f":"IF(F212<>\"Employee\",0,IF($G212>=75,0.35,IF($G212>=70,0.5,IF($G212>=65,0.65,1)))*MIN($K212,50000))","v":0},null,0,{"$f":"IF(OR(F212=\"\",J212=\"N\"),0,IF(N212>3,0,1))","v":0},"","",{"$f":"IF(TRIM(F212)=\"\",\"\",IF(G212>=19,\"Y\",\"N\"))","v":""},{"$f":"B212&\"/\"&F212&\"/\"&R212","v":"//"},"","","",{"$f":"IF($F212<>\"Employee\",\"\",IF(U212>0,IF(V212>0,4,2),IF(V212=0,1,3)))","v":""},{"$f":"B212&\"/\"&F212&\"/\"&J212","v":"//"},"","","",{"$f":"IF(OR(F212<>\"Employee\",O212=0),\"\",IF(Z212>0,IF(AA212>0,4,2),IF(AA212=0,1,3)))","v":""},{"$error":"#N/A"},{"$f":"IF(ISNA($AC212),0,IF($P212<>\"64 and over\",ROUND(AD$15*AD$14*$AC212*AD$13,2),ROUND(AD$15*AD$14*AD$13,2)*3)*$O212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"*Modified: Life and AD&D benefits reduce to 65% of the original benefit at age 65, and further reduce to 50% at age 70 and 35% at age 75."]

{"sheet":"Calc_Memo","index":2,"n_rows":80,"n_cols":21,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"}]
[null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"}]
[null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7}]
[null,null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/yyyy\")","v":"04/01/2018"}]
[null,null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single","2-Party","E/C/C","Family"]
[null,"2018 Plans - Composite Rates",null,null,null,null,null,null,null,null,null,null,null,"Subs",{"$f":"Census!Y8","v":3},{"$f":"Census!Y9","v":1},{"$f":"Census!Y10","v":1},{"$f":"Census!Y11","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier Factor",{"$f":"Census!Z8","v":1},{"$f":"Census!Z9","v":2},{"$f":"Census!Z10","v":1.95},{"$f":"Census!Z11","v":3.3}]
[]
[null,"Health Net PPO",null,null,"Select plan with \"X\"","Employee\nOnly","Employee +\nSpouse","Employee +\nChild(ren)","Family","Total Monthly Premium",null,null,null,"Total Monthly Premium*","Single","2-Party","E/C/C","Family"]
[null,"(Available in all counties statewide)"]
[null,{"$f":"VLOOKUP($L13,Plan_tbl,26,FALSE)","v":"PPO 1"},{"$f":"VLOOKUP($L13,Plan_tbl,6,FALSE)","v":"Platinum 750"},{"$f":"VLOOKUP($L13,Plan_tbl,21,FALSE)","v":"$20/$40/$70/50%"},null,{"$f":"ROUND(O13,2)","v":725.18},{"$f":"ROUND(P13,2)","v":1450.36},1414.1,2393.09,{"$f":"SUMPRODUCT($O$8:$R$8,F13:I13)","v":9826.18},null,"51485AZ0160003",null,{"$f":"HLOOKUP(L13,Census!$AD$9:$DD$10,2,FALSE)","v":9826.18},{"$f":"N13/Tier_Product","v":725.17933579335795},{"$f":"$O13*P$9","v":1450.3586715867159},{"$f":"$O13*Q$9","v":1414.0997047970479},2393.0918081180812,{"$f":"SUMPRODUCT($O$8:$R$8,O13:R13)","v":9826.18}]
[null,"PPO 2","Gold 1000 ","$20/$50/$100/50%",null,{"$f":"ROUND(O14,2)","v":608.04},{"$f":"ROUND(P14,2)","v":1216.08},{"$f":"ROUND(Q14,2)","v":1185.68},{"$f":"ROUND(R14,2)","v":2006.53},{"$f":"SUMPRODUCT($O$8:$R$8,F14:I14)","v":8238.94},null,"51485AZ0160005",null,{"$f":"HLOOKUP(L14,Census!$AD$9:$DD$10,2,FALSE)","v":8238.9399999999987},{"$f":"N14/Tier_Product","v":608.03985239852386},{"$f":"$O14*P$9","v":1216.0797047970477},1185.6777121771215,2006.5315129151286,{"$f":"SUMPRODUCT($O$8:$R$8,O14:R14)","v":8238.9399999999987}]
[null,"PPO 3","Gold 2500 ","$20/$50/$100/50%",null,585.05999999999995,1170.1099999999999,1140.8599999999999,1930.68,7927.51,null,"51485AZ0160035",null,{"$f":"HLOOKUP(L15,Census!$AD$9:$DD$10,2,FALSE)","v":7927.4999999999991},585.05535055350549,1170.110701107011,1140.8579335793356,1930.6826568265681,7927.5]
[null,"PPO 4","Silver 3000","$20/$70/$120/50%",null,488.95,977.91,953.46,1613.55,6625.32,null,"51485AZ0160036",null,{"$f":"HLOOKUP(L16,Census!$AD$9:$DD$10,2,FALSE)","v":6625.3400000000011},488.95498154981556,977.90996309963111,953.4622140221403,1613.5514391143913,6625.3400000000011]
[null,"PPO 5","Silver 4000","$20/$70/$120/50%",null,438.34,876.69,854.77,1446.53,5939.54,null,"51485AZ0160033",null,{"$f":"HLOOKUP(L17,Census!$AD$9:$DD$10,2,FALSE)","v":5939.5599999999986},438.34391143911427,876.68782287822853,854.77062730627279,1446.5349077490771,5939.5599999999977]
[null,"PPO 6","Silver 5500","$20/$70/$120/50%",null,466.31,932.61,909.3,1538.81,6318.46,null,"51485AZ0160038",null,{"$f":"HLOOKUP(L18,Census!$AD$9:$DD$10,2,FALSE)","v":6318.4599999999991},466.3070110701106,932.61402214022121,909.29867158671561,1538.813136531365,6318.4599999999991]
[null,"PPO 7","Bronze 5000","$20 /$75/$300/50% $500 Brand Deductible",null,406.4,812.8,792.48,1341.12,5506.7199999999993,null,"51485AZ0160039",null,{"$f":"HLOOKUP(L19,Census!$AD$9:$DD$10,2,FALSE)","v":5506.7399999999989},406.40147601476002,812.80295202952004,792.48287822878206,1341.124870848708,5506.739999999998]
[null,"PPO 8","Bronze  7350","0% after deductible",null,353.45,706.9,689.22,1166.3800000000001,4789.2300000000005,null,"51485AZ0160040",null,{"$f":"HLOOKUP(L20,Census!$AD$9:$DD$10,2,FALSE)","v":4789.2300000000014},353.44870848708496,706.89741697416991,689.22498154981565,1166.3807380073804,4789.2300000000014]
[null,"PPO 9","Bronze 5500 ","50% after deductible",null,372.08,744.16,725.55,1227.8599999999999,5041.67,null,"51485AZ0160032",null,{"$f":"HLOOKUP(L21,Census!$AD$9:$DD$10,2,FALSE)","v":5041.67},372.0789667896679,744.1579335793358,725.55398523985241,1227.8605904059041,5041.67]
[null,"PPO 10","Silver HSA 3000","$20/$70/$120/50% after deductible",null,443.57,887.13,864.95,1463.77,6010.33,null,"51485AZ0160031",null,{"$f":"HLOOKUP(L22,Census!$AD$9:$DD$10,2,FALSE)","v":6010.31},443.56531365313651,887.13062730627303,864.95236162361618,1463.7655350553505,6010.3099999999995]
[null,"PPO 11","Silver HSA 4500","0% after deductible",null,467.48,934.95,911.58,1542.67,6334.31,null,"51485AZ0160037",null,{"$f":"HLOOKUP(L23,Census!$AD$9:$DD$10,2,FALSE)","v":6334.2999999999993},467.47601476014751,934.95202952029501,911.57822878228762,1542.6708487084868,6334.2999999999993]
[null,"PPO 12","Bronze HSA 6550","0% after deductible",null,380.43,760.85,741.83,1255.4100000000001,5154.79,null,"51485AZ0160034",null,{"$f":"HLOOKUP(L24,Census!$AD$9:$DD$10,2,FALSE)","v":5154.7699999999995},380.42583025830254,760.85166051660508,741.83036900368995,1255.4052398523984,5154.7699999999995]
[]
[]
[null,"Health Net HMO",null,null,"Select plan with \"X\"","Employee\nOnly","Employee +\nSpouse","Employee +\nChild(ren)","Family","Total Monthly Premium"]
[null,"(Available in all counties statewide)"]
[null,{"$f":"VLOOKUP($L29,Plan_tbl,26,FALSE)","v":"HMO 1"},{"$f":"VLOOKUP($L29,Plan_tbl,6,FALSE)","v":"Gold 1000 "},{"$f":"VLOOKUP($L29,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"ROUND(O29,2)","v":576.61},{"$f":"ROUND(P29,2)","v":1153.23},{"$f":"ROUND(Q29,2)","v":1124.3900000000001},{"$f":"ROUND(R29,2)","v":1902.82},{"$f":"SUMPRODUCT($O$8:$R$8,F29:I29)","v":7813.09},null,"91450AZ0160005",null,{"$f":"HLOOKUP(L29,Census!$AD$9:$DD$10,2,FALSE)","v":7813.0999999999985},{"$f":"N29/Tier_Product","v":576.61254612546111},{"$f":"$O29*P$9","v":1153.2250922509222},1124.3944649446491,1902.8214022140216,{"$f":"SUMPRODUCT($O$8:$R$8,O29:R29)","v":7813.0999999999985}]
[null,{"$f":"VLOOKUP($L30,Plan_tbl,26,FALSE)","v":"HMO 2"},{"$f":"VLOOKUP($L30,Plan_tbl,6,FALSE)","v":"Gold 1500"},{"$f":"VLOOKUP($L30,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"ROUND(O30,2)","v":557.89},{"$f":"ROUND(P30,2)","v":1115.78},{"$f":"ROUND(Q30,2)","v":1087.8900000000001},{"$f":"ROUND(R30,2)","v":1841.04},{"$f":"SUMPRODUCT($O$8:$R$8,F30:I30)","v":7559.42},null,"91450AZ0160020",null,{"$f":"HLOOKUP(L30,Census!$AD$9:$DD$10,2,FALSE)","v":7559.42},{"$f":"N30/Tier_Product","v":557.89077490774901},1115.781549815498,1087.8870110701105,1841.0395571955717,{"$f":"SUMPRODUCT($O$8:$R$8,O30:R30)","v":7559.4199999999992}]
[null,{"$f":"VLOOKUP($L31,Plan_tbl,26,FALSE)","v":"HMO 3"},{"$f":"VLOOKUP($L31,Plan_tbl,6,FALSE)","v":"Gold 3000"},{"$f":"VLOOKUP($L31,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,543.41999999999996,1086.8499999999999,1059.67,1793.3,7363.3799999999992,null,"91450AZ0160021",null,{"$f":"HLOOKUP(L31,Census!$AD$9:$DD$10,2,FALSE)","v":7363.38},{"$f":"N31/Tier_Product","v":543.42287822878222},1086.8457564575644,1059.6746125461252,1793.2954981549813,7363.3799999999992]
[null,{"$f":"VLOOKUP($L32,Plan_tbl,26,FALSE)","v":"HMO 4"},{"$f":"VLOOKUP($L32,Plan_tbl,6,FALSE)","v":"Silver 4500"},{"$f":"VLOOKUP($L32,Plan_tbl,21,FALSE)","v":"$15/$60/$120/50%"},null,478.12,956.23,932.33,1577.79,6478.5,null,"91450AZ0160019",null,{"$f":"HLOOKUP(L32,Census!$AD$9:$DD$10,2,FALSE)","v":6478.4899999999989},{"$f":"N32/Tier_Product","v":478.11734317343161},956.23468634686321,932.32881918819157,1577.7872324723241,6478.489999999998]
[null,{"$f":"VLOOKUP($L33,Plan_tbl,26,FALSE)","v":"HMO 5"},{"$f":"VLOOKUP($L33,Plan_tbl,6,FALSE)","v":"Silver 6000"},{"$f":"VLOOKUP($L33,Plan_tbl,21,FALSE)","v":"$20/$75/$225/50%"},null,473.81,947.62,923.93,1563.57,6420.12,null,"91450AZ0160022",null,{"$f":"HLOOKUP(L33,Census!$AD$9:$DD$10,2,FALSE)","v":6420.0999999999995},{"$f":"N33/Tier_Product","v":473.80811808118074},947.61623616236147,923.92583025830243,1563.5667896678963,6420.0999999999985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show_Memo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Rating_Area=\"Rating Area 4\",Rating_Area=\"Rating Area 6\"),\"SHOW\",\"HIDE\")","v":"SHOW"}]
[null,"Health Net CommunityCare HMO",null,null,"Select plan with \"X\"","Employee\nOnly","Employee +\nSpouse","Employee +\nChild(ren)","Family","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in Maricopa and Pima counties)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L38,Plan_tbl,26,FALSE)","v":"CC 1"},{"$f":"VLOOKUP($L38,Plan_tbl,6,FALSE)","v":"Gold 1000"},{"$f":"VLOOKUP($L38,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"ROUND(O38,2)","v":497.59},{"$f":"ROUND(P38,2)","v":995.18},{"$f":"ROUND(Q38,2)","v":970.3},{"$f":"ROUND(R38,2)","v":1642.04},{"$f":"SUMPRODUCT($O$8:$R$8,F38:I38)","v":6742.33},null,"91450AZ0090025",null,{"$f":"HLOOKUP(L38,Census!$AD$9:$DD$10,2,FALSE)","v":6742.3200000000006},{"$f":"N38/Tier_Product","v":497.58819188191882},{"$f":"$O38*P$9","v":995.17638376383763},970.2969741697417,1642.041033210332,{"$f":"SUMPRODUCT($O$8:$R$8,O38:R38)","v":6742.32},null,"SHOW"]
[null,{"$f":"VLOOKUP($L39,Plan_tbl,26,FALSE)","v":"CC 2"},{"$f":"VLOOKUP($L39,Plan_tbl,6,FALSE)","v":"Gold 1500"},{"$f":"VLOOKUP($L39,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"ROUND(O39,2)","v":481.44},{"$f":"ROUND(P39,2)","v":962.87},{"$f":"ROUND(Q39,2)","v":938.8},{"$f":"ROUND(R39,2)","v":1588.74},{"$f":"SUMPRODUCT($O$8:$R$8,F39:I39)","v":6523.4699999999993},null,"91450AZ0090027",null,{"$f":"HLOOKUP(L39,Census!$AD$9:$DD$10,2,FALSE)","v":6523.4599999999982},{"$f":"N39/Tier_Product","v":481.43616236162347},962.87232472324695,938.80051660516574,1588.7393357933574,{"$f":"SUMPRODUCT($O$8:$R$8,O39:R39)","v":6523.4599999999973},null,"SHOW"]
[null,{"$f":"VLOOKUP($L40,Plan_tbl,26,FALSE)","v":"CC 3"},{"$f":"VLOOKUP($L40,Plan_tbl,6,FALSE)","v":"Gold 3000"},{"$f":"VLOOKUP($L40,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,468.95,937.9,914.45,1547.54,6354.28,null,"91450AZ0090028",null,{"$f":"HLOOKUP(L40,Census!$AD$9:$DD$10,2,FALSE)","v":6354.2799999999988},{"$f":"N40/Tier_Product","v":468.95055350553497},937.90110701106994,914.45357933579317,1547.5368265682653,6354.2799999999988,null,"SHOW"]
[null,{"$f":"VLOOKUP($L41,Plan_tbl,26,FALSE)","v":"CC 4"},{"$f":"VLOOKUP($L41,Plan_tbl,6,FALSE)","v":"Silver 4500 "},{"$f":"VLOOKUP($L41,Plan_tbl,21,FALSE)","v":"$15/$60/$120/50%"},null,419.19,838.38,817.42,1383.33,5680.03,null,"91450AZ0090026",null,{"$f":"HLOOKUP(L41,Census!$AD$9:$DD$10,2,FALSE)","v":5680.0199999999995},{"$f":"N41/Tier_Product","v":419.18966789667888},838.37933579335777,817.41985239852386,1383.3259040590403,5680.0199999999986,null,"SHOW"]
[null,{"$f":"VLOOKUP($L42,Plan_tbl,26,FALSE)","v":"CC 5"},{"$f":"VLOOKUP($L42,Plan_tbl,6,FALSE)","v":"Silver 6000"},{"$f":"VLOOKUP($L42,Plan_tbl,21,FALSE)","v":"$20/$75/$225/50%"},null,408.87,817.75,797.31,1349.29,5540.25,null,"91450AZ0090029",null,{"$f":"HLOOKUP(L42,Census!$AD$9:$DD$10,2,FALSE)","v":5540.25},{"$f":"N42/Tier_Product","v":408.87453874538744},817.74907749077488,797.30535055350549,1349.2859778597785,5540.25,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"2018 Plans - Age Banded Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"Health Net PPO",null,null,"Select plan with \"X\"","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in all counties statewide)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L51,Plan_tbl,26,FALSE)","v":"PPO 1"},{"$f":"VLOOKUP($L51,Plan_tbl,6,FALSE)","v":"Platinum 750"},{"$f":"VLOOKUP($L51,Plan_tbl,21,FALSE)","v":"$20/$40/$70/50%"},null,{"$f":"VLOOKUP($L51,$L$13:$N$42,3,FALSE)","v":9826.18},null,null,null,null,null,"51485AZ0160003",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 2","Gold 1000 ","$20/$50/$100/50%",null,8238.9399999999987,null,null,null,null,null,"51485AZ0160005",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 3","Gold 2500 ","$20/$50/$100/50%",null,7927.4999999999991,null,null,null,null,null,"51485AZ0160035",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 4","Silver 3000","$20/$70/$120/50%",null,6625.3400000000011,null,null,null,null,null,"51485AZ0160036",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 5","Silver 4000","$20/$70/$120/50%",null,5939.5599999999986,null,null,null,null,null,"51485AZ0160033",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 6","Silver 5500","$20/$70/$120/50%",null,6318.4599999999991,null,null,null,null,null,"51485AZ0160038",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 7","Bronze 5000","$20 /$75/$300/50% $500 Brand Deductible",null,5506.7399999999989,null,null,null,null,null,"51485AZ0160039"]
[null,"PPO 8","Bronze  7350","0% after deductible",null,4789.2300000000014,null,null,null,null,null,"51485AZ0160040"]
[null,"PPO 9","Bronze 5500 ","50% after deductible",null,5041.67,null,null,null,null,null,"51485AZ0160032"]
[null,"PPO 10","Silver HSA 3000","$20/$70/$120/50% after deductible",null,6010.31,null,null,null,null,null,"51485AZ0160031"]
[null,"PPO 11","Silver HSA 4500","0% after deductible",null,6334.2999999999993,null,null,null,null,null,"51485AZ0160037"]
[null,"PPO 12","Bronze HSA 6550","0% after deductible",null,5154.7699999999995,null,null,null,null,null,"51485AZ0160034",null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"Health Net HMO",null,null,"Select plan with \"X\"","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in all counties statewide)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L67,Plan_tbl,26,FALSE)","v":"HMO 1"},{"$f":"VLOOKUP($L67,Plan_tbl,6,FALSE)","v":"Gold 1000 "},{"$f":"VLOOKUP($L67,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"VLOOKUP($L67,$L$13:$N$42,3,FALSE)","v":7813.0999999999985},null,null,null,null,null,"91450AZ0160005",null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L68,Plan_tbl,26,FALSE)","v":"HMO 2"},{"$f":"VLOOKUP($L68,Plan_tbl,6,FALSE)","v":"Gold 1500"},{"$f":"VLOOKUP($L68,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"VLOOKUP($L68,$L$13:$N$42,3,FALSE)","v":7559.42},null,null,null,null,null,"91450AZ0160020"]
[null,{"$f":"VLOOKUP($L69,Plan_tbl,26,FALSE)","v":"HMO 3"},{"$f":"VLOOKUP($L69,Plan_tbl,6,FALSE)","v":"Gold 3000"},{"$f":"VLOOKUP($L69,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,7363.38,null,null,null,null,null,"91450AZ0160021"]
[null,{"$f":"VLOOKUP($L70,Plan_tbl,26,FALSE)","v":"HMO 4"},{"$f":"VLOOKUP($L70,Plan_tbl,6,FALSE)","v":"Silver 4500"},{"$f":"VLOOKUP($L70,Plan_tbl,21,FALSE)","v":"$15/$60/$120/50%"},null,6478.4899999999989,null,null,null,null,null,"91450AZ0160019"]
[null,{"$f":"VLOOKUP($L71,Plan_tbl,26,FALSE)","v":"HMO 5"},{"$f":"VLOOKUP($L71,Plan_tbl,6,FALSE)","v":"Silver 6000"},{"$f":"VLOOKUP($L71,Plan_tbl,21,FALSE)","v":"$20/$75/$225/50%"},null,6420.0999999999995,null,null,null,null,null,"91450AZ0160022",null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Rating_Area=\"Rating Area 4\",Rating_Area=\"Rating Area 6\"),\"SHOW\",\"HIDE\")","v":"SHOW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"Health Net CommunityCare HMO",null,null,"Select plan with \"X\"","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in Maricopa and Pima counties)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L76,Plan_tbl,26,FALSE)","v":"CC 1"},{"$f":"VLOOKUP($L76,Plan_tbl,6,FALSE)","v":"Gold 1000"},{"$f":"VLOOKUP($L76,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"VLOOKUP($L76,$L$13:$N$42,3,FALSE)","v":6742.3200000000006},null,null,null,null,null,"91450AZ0090025",null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L77,Plan_tbl,26,FALSE)","v":"CC 2"},{"$f":"VLOOKUP($L77,Plan_tbl,6,FALSE)","v":"Gold 1500"},{"$f":"VLOOKUP($L77,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,{"$f":"VLOOKUP($L77,$L$13:$N$42,3,FALSE)","v":6523.4599999999982},null,null,null,null,null,"91450AZ0090027",null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L78,Plan_tbl,26,FALSE)","v":"CC 3"},{"$f":"VLOOKUP($L78,Plan_tbl,6,FALSE)","v":"Gold 3000"},{"$f":"VLOOKUP($L78,Plan_tbl,21,FALSE)","v":"$10/$45/$90/50%"},null,6354.2799999999988,null,null,null,null,null,"91450AZ0090028",null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L79,Plan_tbl,26,FALSE)","v":"CC 4"},{"$f":"VLOOKUP($L79,Plan_tbl,6,FALSE)","v":"Silver 4500 "},{"$f":"VLOOKUP($L79,Plan_tbl,21,FALSE)","v":"$15/$60/$120/50%"},null,5680.0199999999995,null,null,null,null,null,"91450AZ0090026",null,null,null,null,null,null,null,null,"SHOW"]
[null,{"$f":"VLOOKUP($L80,Plan_tbl,26,FALSE)","v":"CC 5"},{"$f":"VLOOKUP($L80,Plan_tbl,6,FALSE)","v":"Silver 6000"},{"$f":"VLOOKUP($L80,Plan_tbl,21,FALSE)","v":"$20/$75/$225/50%"},null,5540.25,null,null,null,null,null,"91450AZ0090029",null,null,null,null,null,null,null,null,"SHOW"]

{"sheet":"Calc_pg1","index":3,"n_rows":69,"n_cols":12,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"}]
[null,null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"}]
[null,null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7}]
[null,null,null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/yyyy\")","v":"04/01/2018"}]
[null,null,null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[]
[]
[null,{"$f":"VLOOKUP(D68,Plan_tbl,25,FALSE)","v":"Health Net PPO"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,26,FALSE)","v":"PPO 1"},null,{"$f":"VLOOKUP(F68,Plan_tbl,26,FALSE)","v":"PPO 2"},null,{"$f":"VLOOKUP(H68,Plan_tbl,26,FALSE)","v":"PPO 3"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,6,FALSE)","v":"Platinum 750"},null,{"$f":"VLOOKUP(F68,Plan_tbl,6,FALSE)","v":"Gold 1000 "},null,{"$f":"VLOOKUP(H68,Plan_tbl,6,FALSE)","v":"Gold 2500 "}]
[null,null,null,{"$f":"\"Rx: \"&VLOOKUP(D68,Plan_tbl,21,FALSE)","v":"Rx: $20/$40/$70/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(F68,Plan_tbl,21,FALSE)","v":"Rx: $20/$50/$100/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(H68,Plan_tbl,21,FALSE)","v":"Rx: $20/$50/$100/50%"},null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,{"$f":"VLOOKUP($K13,Census!$B$19:$C$218,2,FALSE)","v":"Employee 1"},{"$f":"VLOOKUP($K13,Census!$B$19:$G$218,6,FALSE)","v":27},{"$f":"SUMIF(Census!$X$19:$X$218,$K13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":498.76},{"$f":"SUMIF(Census!$B$19:$B$218,$K13,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D13","v":851.40999999999985},{"$f":"SUMIF(Census!$X$19:$X$218,$K13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":418.19},{"$f":"SUMIF(Census!$B$19:$B$218,$K13,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F13","v":713.87999999999988},{"$f":"SUMIF(Census!$X$19:$X$218,$K13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":402.38},{"$f":"SUMIF(Census!$B$19:$B$218,$K13,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H13","v":686.9},null,1,{"$f":"IF(D13=0,\"HIDE\",\"SHOW\")","v":"SHOW"}]
[null,{"$f":"VLOOKUP(K14,Census!$B$19:$C$218,2,FALSE)","v":"Employee 2"},{"$f":"VLOOKUP($K14,Census!$B$19:$G$218,6,FALSE)","v":41},{"$f":"SUMIF(Census!$X$19:$X$218,$K14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":619.64},{"$f":"SUMIF(Census!$B$19:$B$218,$K14,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":519.54999999999995},{"$f":"SUMIF(Census!$B$19:$B$218,$K14,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":499.91},{"$f":"SUMIF(Census!$B$19:$B$218,$K14,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H14","v":0},null,{"$f":"K13+1","v":2},"SHOW"]
[null,{"$f":"VLOOKUP(K15,Census!$B$19:$C$218,2,FALSE)","v":"Employee 3"},{"$f":"VLOOKUP($K15,Census!$B$19:$G$218,6,FALSE)","v":43},{"$f":"SUMIF(Census!$X$19:$X$218,$K15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":645.80999999999995},{"$f":"SUMIF(Census!$B$19:$B$218,$K15,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":541.49},{"$f":"SUMIF(Census!$B$19:$B$218,$K15,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":521.03},{"$f":"SUMIF(Census!$B$19:$B$218,$K15,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H15","v":0},null,{"$f":"K14+1","v":3},"SHOW"]
[null,{"$f":"VLOOKUP(K16,Census!$B$19:$C$218,2,FALSE)","v":"Smith, Amy"},{"$f":"VLOOKUP($K16,Census!$B$19:$G$218,6,FALSE)","v":54},{"$f":"SUMIF(Census!$X$19:$X$218,$K16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1016.08},{"$f":"SUMIF(Census!$B$19:$B$218,$K16,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D16","v":2818.36},{"$f":"SUMIF(Census!$X$19:$X$218,$K16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":851.95},{"$f":"SUMIF(Census!$B$19:$B$218,$K16,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F16","v":2363.1100000000006},{"$f":"SUMIF(Census!$X$19:$X$218,$K16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":819.74},{"$f":"SUMIF(Census!$B$19:$B$218,$K16,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H16","v":2273.7700000000004},null,4,"SHOW"]
[null,{"$f":"VLOOKUP(K17,Census!$B$19:$C$218,2,FALSE)","v":"Employee 5"},{"$f":"VLOOKUP($K17,Census!$B$19:$G$218,6,FALSE)","v":71},{"$f":"SUMIF(Census!$X$19:$X$218,$K17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1427.73},{"$f":"SUMIF(Census!$B$19:$B$218,$K17,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1197.1200000000001},{"$f":"SUMIF(Census!$B$19:$B$218,$K17,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1151.8499999999999},{"$f":"SUMIF(Census!$B$19:$B$218,$K17,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H17","v":0},null,5,"SHOW"]
[null,{"$f":"VLOOKUP(K18,Census!$B$19:$C$218,2,FALSE)","v":"Employee 6"},{"$f":"VLOOKUP($K18,Census!$B$19:$G$218,6,FALSE)","v":37},{"$f":"SUMIF(Census!$X$19:$X$218,$K18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":589.17999999999995},{"$f":"SUMIF(Census!$B$19:$B$218,$K18,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D18","v":364.07000000000005},{"$f":"SUMIF(Census!$X$19:$X$218,$K18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":494.01},{"$f":"SUMIF(Census!$B$19:$B$218,$K18,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F18","v":305.26},{"$f":"SUMIF(Census!$X$19:$X$218,$K18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":475.34},{"$f":"SUMIF(Census!$B$19:$B$218,$K18,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H18","v":293.72999999999996},null,6,"SHOW"]
[null,{"$f":"VLOOKUP(K19,Census!$B$19:$C$218,2,FALSE)","v":"Wilson, Jim"},{"$f":"VLOOKUP($K19,Census!$B$19:$G$218,6,FALSE)","v":28},{"$f":"SUMIF(Census!$X$19:$X$218,$K19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":517.32000000000005},{"$f":"SUMIF(Census!$B$19:$B$218,$K19,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D19","v":477.82000000000005},{"$f":"SUMIF(Census!$X$19:$X$218,$K19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":433.75},{"$f":"SUMIF(Census!$B$19:$B$218,$K19,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F19","v":400.63},{"$f":"SUMIF(Census!$X$19:$X$218,$K19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":417.36},{"$f":"SUMIF(Census!$B$19:$B$218,$K19,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H19","v":385.49},null,7,"SHOW"]
[null,{"$f":"VLOOKUP(K20,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K20,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K20,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K20,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K20,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H20","v":0},null,8,"HIDE"]
[null,{"$f":"VLOOKUP(K21,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K21,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K21,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K21,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K21,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H21","v":0},null,9,"HIDE"]
[null,{"$f":"VLOOKUP(K22,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K22,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K22,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K22,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K22,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H22","v":0},null,10,"HIDE"]
[null,{"$f":"VLOOKUP(K23,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K23,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K23,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K23,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K23,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H23","v":0},null,11,"HIDE"]
[null,{"$f":"VLOOKUP(K24,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K24,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K24,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K24,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K24,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H24","v":0},null,12,"HIDE"]
[null,{"$f":"VLOOKUP(K25,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K25,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K25,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K25,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K25,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H25","v":0},null,13,"HIDE"]
[null,{"$f":"VLOOKUP(K26,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K26,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K26,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K26,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K26,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H26","v":0},null,14,"HIDE"]
[null,{"$f":"VLOOKUP(K27,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K27,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K27,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K27,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K27,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H27","v":0},null,15,"HIDE"]
[null,{"$f":"VLOOKUP(K28,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K28,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K28,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K28,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K28,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H28","v":0},null,16,"HIDE"]
[null,{"$f":"VLOOKUP(K29,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K29,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K29,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K29,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K29,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H29","v":0},null,17,"HIDE"]
[null,{"$f":"VLOOKUP(K30,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K30,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K30,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K30,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K30,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H30","v":0},null,18,"HIDE"]
[null,{"$f":"VLOOKUP(K31,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K31,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K31,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K31,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K31,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H31","v":0},null,19,"HIDE"]
[null,{"$f":"VLOOKUP(K32,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K32,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K32,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K32,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K32,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H32","v":0},null,20,"HIDE"]
[null,{"$f":"VLOOKUP(K33,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K33,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K33,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K33,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K33,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H33","v":0},null,21,"HIDE"]
[null,{"$f":"VLOOKUP(K34,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K34,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K34,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K34,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K34,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H34","v":0},null,22,"HIDE"]
[null,{"$f":"VLOOKUP(K35,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K35,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K35,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K35,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K35,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H35","v":0},null,23,"HIDE"]
[null,{"$f":"VLOOKUP(K36,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K36,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K36,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K36,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K36,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H36","v":0},null,24,"HIDE"]
[null,{"$f":"VLOOKUP(K37,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K37,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K37,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K37,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K37,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H37","v":0},null,25,"HIDE"]
[null,{"$f":"VLOOKUP(K38,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K38,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K38,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K38,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K38,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H38","v":0},null,26,"HIDE"]
[null,{"$f":"VLOOKUP(K39,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K39,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K39,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K39,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K39,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H39","v":0},null,27,"HIDE"]
[null,{"$f":"VLOOKUP(K40,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K40,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K40,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K40,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K40,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H40","v":0},null,28,"HIDE"]
[null,{"$f":"VLOOKUP(K41,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K41,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K41,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K41,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K41,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H41","v":0},null,29,"HIDE"]
[null,{"$f":"VLOOKUP(K42,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K42,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K42,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K42,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K42,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H42","v":0},null,30,"HIDE"]
[null,{"$f":"VLOOKUP(K43,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K43,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K43,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K43,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K43,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H43","v":0},null,31,"HIDE"]
[null,{"$f":"VLOOKUP(K44,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K44,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K44,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K44,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K44,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H44","v":0},null,32,"HIDE"]
[null,{"$f":"VLOOKUP(K45,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K45,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K45,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K45,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K45,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H45","v":0},null,33,"HIDE"]
[null,{"$f":"VLOOKUP(K46,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K46,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K46,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K46,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K46,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H46","v":0},null,34,"HIDE"]
[null,{"$f":"VLOOKUP(K47,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K47,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K47,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K47,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K47,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H47","v":0},null,35,"HIDE"]
[null,{"$f":"VLOOKUP(K48,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K48,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K48,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K48,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K48,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H48","v":0},null,36,"HIDE"]
[null,{"$f":"VLOOKUP(K49,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K49,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K49,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K49,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K49,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H49","v":0},null,37,"HIDE"]
[null,{"$f":"VLOOKUP(K50,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K50,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K50,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K50,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K50,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H50","v":0},null,38,"HIDE"]
[null,{"$f":"VLOOKUP(K51,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K51,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K51,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K51,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K51,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H51","v":0},null,39,"HIDE"]
[null,{"$f":"VLOOKUP(K52,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K52,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K52,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K52,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K52,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H52","v":0},null,40,"HIDE"]
[null,{"$f":"VLOOKUP(K53,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K53,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K53,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K53,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K53,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H53","v":0},null,41,"HIDE"]
[null,{"$f":"VLOOKUP(K54,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K54,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K54,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K54,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K54,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H54","v":0},null,42,"HIDE"]
[null,{"$f":"VLOOKUP(K55,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K55,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K55,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K55,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K55,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H55","v":0},null,43,"HIDE"]
[null,{"$f":"VLOOKUP(K56,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K56,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K56,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K56,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K56,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H56","v":0},null,44,"HIDE"]
[null,{"$f":"VLOOKUP(K57,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K57,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K57,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K57,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K57,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H57","v":0},null,45,"HIDE"]
[null,{"$f":"VLOOKUP(K58,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K58,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K58,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K58,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K58,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H58","v":0},null,46,"HIDE"]
[null,{"$f":"VLOOKUP(K59,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K59,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K59,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K59,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K59,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H59","v":0},null,47,"HIDE"]
[null,{"$f":"VLOOKUP(K60,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K60,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K60,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K60,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K60,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H60","v":0},null,48,"HIDE"]
[null,{"$f":"VLOOKUP(K61,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K61,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K61,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K61,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K61,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H61","v":0},null,49,"HIDE"]
[null,{"$f":"VLOOKUP(K62,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K62,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K62,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K62,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K62,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H62","v":0},null,50,"HIDE"]
[]
[null,"Total",null,{"$f":"SUM(D13:D62)","v":5314.52},4511.66,4456.0600000000004,3782.880000000001,4287.6099999999997,3639.8900000000003]
[null,"Total Monthly Premium",null,{"$f":"SUM(D64:E64)","v":9826.18},null,{"$f":"SUM(F64:G64)","v":8238.9400000000023},null,{"$f":"SUM(H64:I64)","v":7927.5}]
[null,"Average Premium",null,{"$f":"D64/Subs","v":759.2171428571429},{"$f":"IF(Dependents=0,0,E64/Dependents)","v":451.166},{"$f":"F64/Subs","v":636.58000000000004},{"$f":"IF(Dependents=0,0,G64/Dependents)","v":378.28800000000012},{"$f":"H64/Subs","v":612.51571428571424},{"$f":"IF(Dependents=0,0,I64/Dependents)","v":363.98900000000003}]
[]
[null,null,null,{"$f":"INDEX(Plan_tbl,D69,1)","v":"51485AZ0160003"},{"$f":"D68","v":"51485AZ0160003"},{"$f":"INDEX(Plan_tbl,F69,1)","v":"51485AZ0160005"},{"$f":"F68","v":"51485AZ0160005"},{"$f":"INDEX(Plan_tbl,H69,1)","v":"51485AZ0160035"},{"$f":"H68","v":"51485AZ0160035"}]
[null,null,null,1,null,2,null,3]

{"sheet":"Calc_pg2","index":4,"n_rows":69,"n_cols":18,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"}]
[null,null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"}]
[null,null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7}]
[null,null,null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/yyyy\")","v":"04/01/2018"}]
[null,null,null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[]
[]
[null,{"$f":"VLOOKUP(D68,Plan_tbl,25,FALSE)","v":"Health Net PPO"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,26,FALSE)","v":"PPO 4"},null,{"$f":"VLOOKUP(F68,Plan_tbl,26,FALSE)","v":"PPO 5"},null,{"$f":"VLOOKUP(H68,Plan_tbl,26,FALSE)","v":"PPO 6"},null,{"$f":"VLOOKUP(J68,Plan_tbl,26,FALSE)","v":"PPO 7"},null,{"$f":"VLOOKUP(L68,Plan_tbl,26,FALSE)","v":"PPO 8"},null,{"$f":"VLOOKUP(N68,Plan_tbl,26,FALSE)","v":"PPO 9"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,6,FALSE)","v":"Silver 3000"},null,{"$f":"VLOOKUP(F68,Plan_tbl,6,FALSE)","v":"Silver 4000"},null,{"$f":"VLOOKUP(H68,Plan_tbl,6,FALSE)","v":"Silver 5500"},null,{"$f":"VLOOKUP(J68,Plan_tbl,6,FALSE)","v":"Bronze 5000"},null,{"$f":"VLOOKUP(L68,Plan_tbl,6,FALSE)","v":"Bronze  7350"},null,{"$f":"VLOOKUP(N68,Plan_tbl,6,FALSE)","v":"Bronze 5500 "}]
[null,null,null,{"$f":"\"Rx: \"&VLOOKUP(D68,Plan_tbl,21,FALSE)","v":"Rx: $20/$70/$120/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(F68,Plan_tbl,21,FALSE)","v":"Rx: $20/$70/$120/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(H68,Plan_tbl,21,FALSE)","v":"Rx: $20/$70/$120/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(J68,Plan_tbl,21,FALSE)","v":"Rx: $20 /$75/$300/50% $500 Brand Deductible"},null,{"$f":"\"Rx: \"&VLOOKUP(L68,Plan_tbl,21,FALSE)","v":"Rx: 0% after deductible"},null,{"$f":"\"Rx: \"&VLOOKUP(N68,Plan_tbl,21,FALSE)","v":"Rx: 50% after deductible"},null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,{"$f":"VLOOKUP($Q13,Census!$B$19:$C$218,2,FALSE)","v":"Employee 1"},{"$f":"VLOOKUP($Q13,Census!$B$19:$G$218,6,FALSE)","v":27},{"$f":"SUMIF(Census!$X$19:$X$218,$Q13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":336.29},{"$f":"SUMIF(Census!$B$19:$B$218,$Q13,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D13","v":574.06999999999994},{"$f":"SUMIF(Census!$X$19:$X$218,$Q13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":301.48},{"$f":"SUMIF(Census!$B$19:$B$218,$Q13,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F13","v":514.64999999999986},{"$f":"SUMIF(Census!$X$19:$X$218,$Q13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":320.70999999999998},{"$f":"SUMIF(Census!$B$19:$B$218,$Q13,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H13","v":547.48},{"$f":"SUMIF(Census!$X$19:$X$218,$Q13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":279.51},{"$f":"SUMIF(Census!$B$19:$B$218,$Q13,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J13","v":477.14},{"$f":"SUMIF(Census!$X$19:$X$218,$Q13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":243.09},{"$f":"SUMIF(Census!$B$19:$B$218,$Q13,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L13","v":414.96999999999991},{"$f":"SUMIF(Census!$X$19:$X$218,$Q13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":255.91},{"$f":"SUMIF(Census!$B$19:$B$218,$Q13,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N13","v":436.85},null,1,{"$f":"IF(D13=0,\"HIDE\",\"SHOW\")","v":"SHOW"}]
[null,{"$f":"VLOOKUP(Q14,Census!$B$19:$C$218,2,FALSE)","v":"Employee 2"},{"$f":"VLOOKUP($Q14,Census!$B$19:$G$218,6,FALSE)","v":41},{"$f":"SUMIF(Census!$X$19:$X$218,$Q14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":417.79},{"$f":"SUMIF(Census!$B$19:$B$218,$Q14,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":374.55},{"$f":"SUMIF(Census!$B$19:$B$218,$Q14,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":398.44},{"$f":"SUMIF(Census!$B$19:$B$218,$Q14,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":347.26},{"$f":"SUMIF(Census!$B$19:$B$218,$Q14,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":302.01},{"$f":"SUMIF(Census!$B$19:$B$218,$Q14,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":317.93},{"$f":"SUMIF(Census!$B$19:$B$218,$Q14,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N14","v":0},null,{"$f":"Q13+1","v":2},"SHOW"]
[null,{"$f":"VLOOKUP(Q15,Census!$B$19:$C$218,2,FALSE)","v":"Employee 3"},{"$f":"VLOOKUP($Q15,Census!$B$19:$G$218,6,FALSE)","v":43},{"$f":"SUMIF(Census!$X$19:$X$218,$Q15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":435.44},{"$f":"SUMIF(Census!$B$19:$B$218,$Q15,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":390.37},{"$f":"SUMIF(Census!$B$19:$B$218,$Q15,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":415.27},{"$f":"SUMIF(Census!$B$19:$B$218,$Q15,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":361.92},{"$f":"SUMIF(Census!$B$19:$B$218,$Q15,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":314.77},{"$f":"SUMIF(Census!$B$19:$B$218,$Q15,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":331.36},{"$f":"SUMIF(Census!$B$19:$B$218,$Q15,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N15","v":0},null,{"$f":"Q14+1","v":3},"SHOW"]
[null,{"$f":"VLOOKUP(Q16,Census!$B$19:$C$218,2,FALSE)","v":"Smith, Amy"},{"$f":"VLOOKUP($Q16,Census!$B$19:$G$218,6,FALSE)","v":54},{"$f":"SUMIF(Census!$X$19:$X$218,$Q16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":685.09},{"$f":"SUMIF(Census!$B$19:$B$218,$Q16,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D16","v":1900.2800000000002},{"$f":"SUMIF(Census!$X$19:$X$218,$Q16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":614.17999999999995},{"$f":"SUMIF(Census!$B$19:$B$218,$Q16,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F16","v":1703.5900000000001},{"$f":"SUMIF(Census!$X$19:$X$218,$Q16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":653.36},{"$f":"SUMIF(Census!$B$19:$B$218,$Q16,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H16","v":1812.27},{"$f":"SUMIF(Census!$X$19:$X$218,$Q16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":569.41999999999996},{"$f":"SUMIF(Census!$B$19:$B$218,$Q16,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J16","v":1579.4499999999998},{"$f":"SUMIF(Census!$X$19:$X$218,$Q16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":495.23},{"$f":"SUMIF(Census!$B$19:$B$218,$Q16,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L16","v":1373.6499999999999},{"$f":"SUMIF(Census!$X$19:$X$218,$Q16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":521.33000000000004},{"$f":"SUMIF(Census!$B$19:$B$218,$Q16,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N16","v":1446.06},null,4,"SHOW"]
[null,{"$f":"VLOOKUP(Q17,Census!$B$19:$C$218,2,FALSE)","v":"Employee 5"},{"$f":"VLOOKUP($Q17,Census!$B$19:$G$218,6,FALSE)","v":71},{"$f":"SUMIF(Census!$X$19:$X$218,$Q17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":962.67},{"$f":"SUMIF(Census!$B$19:$B$218,$Q17,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":863.01},{"$f":"SUMIF(Census!$B$19:$B$218,$Q17,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":918.06},{"$f":"SUMIF(Census!$B$19:$B$218,$Q17,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":800.12999999999988},{"$f":"SUMIF(Census!$B$19:$B$218,$Q17,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":695.88},{"$f":"SUMIF(Census!$B$19:$B$218,$Q17,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":732.54},{"$f":"SUMIF(Census!$B$19:$B$218,$Q17,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N17","v":0},null,5,"SHOW"]
[null,{"$f":"VLOOKUP(Q18,Census!$B$19:$C$218,2,FALSE)","v":"Employee 6"},{"$f":"VLOOKUP($Q18,Census!$B$19:$G$218,6,FALSE)","v":37},{"$f":"SUMIF(Census!$X$19:$X$218,$Q18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":397.26},{"$f":"SUMIF(Census!$B$19:$B$218,$Q18,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D18","v":245.48000000000002},{"$f":"SUMIF(Census!$X$19:$X$218,$Q18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":356.14},{"$f":"SUMIF(Census!$B$19:$B$218,$Q18,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F18","v":220.07000000000005},{"$f":"SUMIF(Census!$X$19:$X$218,$Q18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":378.86},{"$f":"SUMIF(Census!$B$19:$B$218,$Q18,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H18","v":234.11},{"$f":"SUMIF(Census!$X$19:$X$218,$Q18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":330.19},{"$f":"SUMIF(Census!$B$19:$B$218,$Q18,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J18","v":204.03000000000003},{"$f":"SUMIF(Census!$X$19:$X$218,$Q18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":287.16000000000003},{"$f":"SUMIF(Census!$B$19:$B$218,$Q18,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L18","v":177.45},{"$f":"SUMIF(Census!$X$19:$X$218,$Q18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":302.3},{"$f":"SUMIF(Census!$B$19:$B$218,$Q18,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N18","v":186.8},null,6,"SHOW"]
[null,{"$f":"VLOOKUP(Q19,Census!$B$19:$C$218,2,FALSE)","v":"Wilson, Jim"},{"$f":"VLOOKUP($Q19,Census!$B$19:$G$218,6,FALSE)","v":28},{"$f":"SUMIF(Census!$X$19:$X$218,$Q19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":348.8},{"$f":"SUMIF(Census!$B$19:$B$218,$Q19,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D19","v":322.17},{"$f":"SUMIF(Census!$X$19:$X$218,$Q19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":312.7},{"$f":"SUMIF(Census!$B$19:$B$218,$Q19,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F19","v":288.82},{"$f":"SUMIF(Census!$X$19:$X$218,$Q19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":332.65},{"$f":"SUMIF(Census!$B$19:$B$218,$Q19,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H19","v":307.25},{"$f":"SUMIF(Census!$X$19:$X$218,$Q19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":289.91000000000003},{"$f":"SUMIF(Census!$B$19:$B$218,$Q19,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J19","v":267.78000000000003},{"$f":"SUMIF(Census!$X$19:$X$218,$Q19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":252.14},{"$f":"SUMIF(Census!$B$19:$B$218,$Q19,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L19","v":232.88},{"$f":"SUMIF(Census!$X$19:$X$218,$Q19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":265.43},{"$f":"SUMIF(Census!$B$19:$B$218,$Q19,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N19","v":245.16000000000003},null,7,"SHOW"]
[null,{"$f":"VLOOKUP(Q20,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q20,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q20,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q20,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q20,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q20,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q20,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q20,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N20","v":0},null,8,"HIDE"]
[null,{"$f":"VLOOKUP(Q21,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q21,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q21,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q21,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q21,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q21,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q21,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q21,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N21","v":0},null,9,"HIDE"]
[null,{"$f":"VLOOKUP(Q22,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q22,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q22,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q22,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q22,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q22,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q22,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q22,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N22","v":0},null,10,"HIDE"]
[null,{"$f":"VLOOKUP(Q23,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q23,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q23,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q23,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q23,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q23,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q23,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q23,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N23","v":0},null,11,"HIDE"]
[null,{"$f":"VLOOKUP(Q24,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q24,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q24,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q24,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q24,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q24,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q24,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q24,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N24","v":0},null,12,"HIDE"]
[null,{"$f":"VLOOKUP(Q25,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q25,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q25,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q25,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q25,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q25,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q25,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q25,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N25","v":0},null,13,"HIDE"]
[null,{"$f":"VLOOKUP(Q26,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q26,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q26,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q26,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q26,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q26,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q26,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q26,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N26","v":0},null,14,"HIDE"]
[null,{"$f":"VLOOKUP(Q27,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q27,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q27,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q27,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q27,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q27,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q27,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q27,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N27","v":0},null,15,"HIDE"]
[null,{"$f":"VLOOKUP(Q28,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q28,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q28,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q28,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q28,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q28,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q28,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q28,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N28","v":0},null,16,"HIDE"]
[null,{"$f":"VLOOKUP(Q29,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q29,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q29,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q29,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q29,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q29,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q29,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q29,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N29","v":0},null,17,"HIDE"]
[null,{"$f":"VLOOKUP(Q30,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q30,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q30,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q30,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q30,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q30,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q30,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q30,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N30","v":0},null,18,"HIDE"]
[null,{"$f":"VLOOKUP(Q31,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q31,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q31,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q31,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q31,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q31,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q31,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q31,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N31","v":0},null,19,"HIDE"]
[null,{"$f":"VLOOKUP(Q32,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q32,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q32,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q32,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q32,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q32,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q32,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q32,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N32","v":0},null,20,"HIDE"]
[null,{"$f":"VLOOKUP(Q33,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q33,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q33,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q33,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q33,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q33,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q33,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q33,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N33","v":0},null,21,"HIDE"]
[null,{"$f":"VLOOKUP(Q34,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q34,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q34,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q34,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q34,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q34,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q34,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q34,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N34","v":0},null,22,"HIDE"]
[null,{"$f":"VLOOKUP(Q35,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q35,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q35,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q35,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q35,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q35,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q35,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q35,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N35","v":0},null,23,"HIDE"]
[null,{"$f":"VLOOKUP(Q36,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q36,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q36,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q36,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q36,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q36,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q36,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q36,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N36","v":0},null,24,"HIDE"]
[null,{"$f":"VLOOKUP(Q37,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q37,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q37,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q37,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q37,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q37,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q37,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q37,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N37","v":0},null,25,"HIDE"]
[null,{"$f":"VLOOKUP(Q38,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q38,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q38,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q38,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q38,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q38,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q38,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q38,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N38","v":0},null,26,"HIDE"]
[null,{"$f":"VLOOKUP(Q39,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q39,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q39,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q39,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q39,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q39,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q39,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q39,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N39","v":0},null,27,"HIDE"]
[null,{"$f":"VLOOKUP(Q40,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q40,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q40,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q40,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q40,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q40,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q40,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q40,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N40","v":0},null,28,"HIDE"]
[null,{"$f":"VLOOKUP(Q41,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q41,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q41,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q41,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q41,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q41,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q41,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q41,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N41","v":0},null,29,"HIDE"]
[null,{"$f":"VLOOKUP(Q42,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q42,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q42,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q42,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q42,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q42,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q42,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q42,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N42","v":0},null,30,"HIDE"]
[null,{"$f":"VLOOKUP(Q43,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q43,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q43,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q43,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q43,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q43,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q43,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q43,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N43","v":0},null,31,"HIDE"]
[null,{"$f":"VLOOKUP(Q44,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q44,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q44,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q44,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q44,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q44,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q44,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q44,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N44","v":0},null,32,"HIDE"]
[null,{"$f":"VLOOKUP(Q45,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q45,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q45,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q45,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q45,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q45,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q45,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q45,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N45","v":0},null,33,{"$f":"IF(D45=0,\"HIDE\",\"SHOW\")","v":"HIDE"}]
[null,{"$f":"VLOOKUP(Q46,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q46,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q46,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q46,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q46,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q46,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q46,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q46,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N46","v":0},null,34,"HIDE"]
[null,{"$f":"VLOOKUP(Q47,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q47,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q47,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q47,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q47,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q47,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q47,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q47,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N47","v":0},null,35,"HIDE"]
[null,{"$f":"VLOOKUP(Q48,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q48,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q48,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q48,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q48,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q48,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q48,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q48,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N48","v":0},null,36,"HIDE"]
[null,{"$f":"VLOOKUP(Q49,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q49,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q49,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q49,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q49,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q49,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q49,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q49,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N49","v":0},null,37,"HIDE"]
[null,{"$f":"VLOOKUP(Q50,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q50,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q50,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q50,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q50,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q50,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q50,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q50,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N50","v":0},null,38,"HIDE"]
[null,{"$f":"VLOOKUP(Q51,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q51,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q51,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q51,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q51,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q51,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q51,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q51,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N51","v":0},null,39,"HIDE"]
[null,{"$f":"VLOOKUP(Q52,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q52,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q52,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q52,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q52,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q52,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q52,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q52,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N52","v":0},null,40,"HIDE"]
[null,{"$f":"VLOOKUP(Q53,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q53,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q53,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q53,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q53,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q53,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q53,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q53,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N53","v":0},null,41,"HIDE"]
[null,{"$f":"VLOOKUP(Q54,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q54,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q54,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q54,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q54,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q54,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q54,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q54,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N54","v":0},null,42,"HIDE"]
[null,{"$f":"VLOOKUP(Q55,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q55,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q55,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q55,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q55,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q55,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q55,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q55,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N55","v":0},null,43,"HIDE"]
[null,{"$f":"VLOOKUP(Q56,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q56,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q56,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q56,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q56,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q56,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q56,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q56,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N56","v":0},null,44,"HIDE"]
[null,{"$f":"VLOOKUP(Q57,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q57,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q57,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q57,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q57,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q57,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q57,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q57,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N57","v":0},null,45,"HIDE"]
[null,{"$f":"VLOOKUP(Q58,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q58,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q58,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q58,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q58,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q58,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q58,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q58,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N58","v":0},null,46,"HIDE"]
[null,{"$f":"VLOOKUP(Q59,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q59,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q59,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q59,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q59,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q59,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q59,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q59,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N59","v":0},null,47,"HIDE"]
[null,{"$f":"VLOOKUP(Q60,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q60,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q60,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q60,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q60,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q60,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q60,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q60,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N60","v":0},null,48,"HIDE"]
[null,{"$f":"VLOOKUP(Q61,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q61,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q61,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q61,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q61,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q61,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q61,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q61,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N61","v":0},null,49,"HIDE"]
[null,{"$f":"VLOOKUP(Q62,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($Q62,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$Q62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q62,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q62,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q62,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q62,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q62,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$Q62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(N$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$Q62,OFFSET(Census!$AD$19,0,MATCH(O$68,Census!$AD$18:$DD$18,0)-1,277,1))-N62","v":0},null,50,"HIDE"]
[]
[null,"Total",null,{"$f":"SUM(D13:D62)","v":3583.34},3042.0000000000005,{"$f":"SUM(F13:F62)","v":3212.43},2727.13,3417.3500000000004,2901.11,2978.3399999999997,2528.4,{"$f":"SUM(L13:L62)","v":2590.2799999999997},2198.9499999999998,2726.8,2314.87]
[null,"Total Monthly Premium",null,{"$f":"SUM(D64:E64)","v":6625.34},null,{"$f":"SUM(F64:G64)","v":5939.5599999999995},null,{"$f":"SUM(H64:I64)","v":6318.4600000000009},null,{"$f":"SUM(J64:K64)","v":5506.74},null,{"$f":"SUM(L64:M64)","v":4789.2299999999996},null,{"$f":"SUM(N64:O64)","v":5041.67}]
[null,"Average Premium",null,{"$f":"D64/Subs","v":511.90571428571428},{"$f":"IF(Dependents=0,0,E64/Dependents)","v":304.20000000000005},{"$f":"F64/Subs","v":458.9185714285714},{"$f":"IF(Dependents=0,0,G64/Dependents)","v":272.71300000000002},{"$f":"H64/Subs","v":488.19285714285718},{"$f":"IF(Dependents=0,0,I64/Dependents)","v":290.11099999999999},{"$f":"J64/Subs","v":425.47714285714284},{"$f":"IF(Dependents=0,0,K64/Dependents)","v":252.84},{"$f":"L64/Subs","v":370.03999999999996},{"$f":"IF(Dependents=0,0,M64/Dependents)","v":219.89499999999998},{"$f":"N64/Subs","v":389.54285714285714},{"$f":"IF(Dependents=0,0,O64/Dependents)","v":231.48699999999999}]
[]
[null,null,null,{"$f":"INDEX(Plan_tbl,D69,1)","v":"51485AZ0160036"},{"$f":"D68","v":"51485AZ0160036"},{"$f":"INDEX(Plan_tbl,F69,1)","v":"51485AZ0160033"},{"$f":"F68","v":"51485AZ0160033"},{"$f":"INDEX(Plan_tbl,H69,1)","v":"51485AZ0160038"},{"$f":"H68","v":"51485AZ0160038"},{"$f":"INDEX(Plan_tbl,J69,1)","v":"51485AZ0160039"},{"$f":"J68","v":"51485AZ0160039"},{"$f":"INDEX(Plan_tbl,L69,1)","v":"51485AZ0160040"},{"$f":"L68","v":"51485AZ0160040"},{"$f":"INDEX(Plan_tbl,N69,1)","v":"51485AZ0160032"},{"$f":"N68","v":"51485AZ0160032"}]
[null,null,null,4,null,5,null,6,null,7,null,8,null,9]

{"sheet":"Calc_pg3","index":5,"n_rows":69,"n_cols":12,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"}]
[null,null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"}]
[null,null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7}]
[null,null,null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/yyyy\")","v":"04/01/2018"}]
[null,null,null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[]
[]
[null,{"$f":"VLOOKUP(D68,Plan_tbl,25,FALSE)","v":"Health Net PPO"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,26,FALSE)","v":"PPO 10"},null,{"$f":"VLOOKUP(F68,Plan_tbl,26,FALSE)","v":"PPO 11"},null,{"$f":"VLOOKUP(H68,Plan_tbl,26,FALSE)","v":"PPO 12"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,6,FALSE)","v":"Silver HSA 3000"},null,{"$f":"VLOOKUP(F68,Plan_tbl,6,FALSE)","v":"Silver HSA 4500"},null,{"$f":"VLOOKUP(H68,Plan_tbl,6,FALSE)","v":"Bronze HSA 6550"}]
[null,null,null,{"$f":"\"Rx: \"&VLOOKUP(D68,Plan_tbl,21,FALSE)","v":"Rx: $20/$70/$120/50% after deductible"},null,{"$f":"\"Rx: \"&VLOOKUP(F68,Plan_tbl,21,FALSE)","v":"Rx: 0% after deductible"},null,{"$f":"\"Rx: \"&VLOOKUP(H68,Plan_tbl,21,FALSE)","v":"Rx: 0% after deductible"},null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,{"$f":"VLOOKUP($K13,Census!$B$19:$C$218,2,FALSE)","v":"Employee 1"},{"$f":"VLOOKUP($K13,Census!$B$19:$G$218,6,FALSE)","v":27},{"$f":"SUMIF(Census!$X$19:$X$218,$K13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":305.07},{"$f":"SUMIF(Census!$B$19:$B$218,$K13,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D13","v":520.78},{"$f":"SUMIF(Census!$X$19:$X$218,$K13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":321.52},{"$f":"SUMIF(Census!$B$19:$B$218,$K13,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F13","v":548.83999999999992},{"$f":"SUMIF(Census!$X$19:$X$218,$K13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":261.64999999999998},{"$f":"SUMIF(Census!$B$19:$B$218,$K13,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H13","v":446.65},null,1,{"$f":"IF(D13=0,\"HIDE\",\"SHOW\")","v":"SHOW"}]
[null,{"$f":"VLOOKUP(K14,Census!$B$19:$C$218,2,FALSE)","v":"Employee 2"},{"$f":"VLOOKUP($K14,Census!$B$19:$G$218,6,FALSE)","v":41},{"$f":"SUMIF(Census!$X$19:$X$218,$K14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":379.01},{"$f":"SUMIF(Census!$B$19:$B$218,$K14,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":399.44},{"$f":"SUMIF(Census!$B$19:$B$218,$K14,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":325.06},{"$f":"SUMIF(Census!$B$19:$B$218,$K14,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H14","v":0},null,{"$f":"K13+1","v":2},"SHOW"]
[null,{"$f":"VLOOKUP(K15,Census!$B$19:$C$218,2,FALSE)","v":"Employee 3"},{"$f":"VLOOKUP($K15,Census!$B$19:$G$218,6,FALSE)","v":43},{"$f":"SUMIF(Census!$X$19:$X$218,$K15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":395.02},{"$f":"SUMIF(Census!$B$19:$B$218,$K15,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":416.31},{"$f":"SUMIF(Census!$B$19:$B$218,$K15,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":338.79},{"$f":"SUMIF(Census!$B$19:$B$218,$K15,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H15","v":0},null,{"$f":"K14+1","v":3},"SHOW"]
[null,{"$f":"VLOOKUP(K16,Census!$B$19:$C$218,2,FALSE)","v":"Smith, Amy"},{"$f":"VLOOKUP($K16,Census!$B$19:$G$218,6,FALSE)","v":54},{"$f":"SUMIF(Census!$X$19:$X$218,$K16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":621.5},{"$f":"SUMIF(Census!$B$19:$B$218,$K16,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D16","v":1723.88},{"$f":"SUMIF(Census!$X$19:$X$218,$K16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":655},{"$f":"SUMIF(Census!$B$19:$B$218,$K16,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F16","v":1816.8199999999997},{"$f":"SUMIF(Census!$X$19:$X$218,$K16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":533.03},{"$f":"SUMIF(Census!$B$19:$B$218,$K16,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H16","v":1478.5000000000002},null,4,"SHOW"]
[null,{"$f":"VLOOKUP(K17,Census!$B$19:$C$218,2,FALSE)","v":"Employee 5"},{"$f":"VLOOKUP($K17,Census!$B$19:$G$218,6,FALSE)","v":71},{"$f":"SUMIF(Census!$X$19:$X$218,$K17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":873.30000000000007},{"$f":"SUMIF(Census!$B$19:$B$218,$K17,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":920.37000000000012},{"$f":"SUMIF(Census!$B$19:$B$218,$K17,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":748.98},{"$f":"SUMIF(Census!$B$19:$B$218,$K17,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H17","v":0},null,5,"SHOW"]
[null,{"$f":"VLOOKUP(K18,Census!$B$19:$C$218,2,FALSE)","v":"Employee 6"},{"$f":"VLOOKUP($K18,Census!$B$19:$G$218,6,FALSE)","v":37},{"$f":"SUMIF(Census!$X$19:$X$218,$K18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":360.38},{"$f":"SUMIF(Census!$B$19:$B$218,$K18,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D18","v":222.68999999999994},{"$f":"SUMIF(Census!$X$19:$X$218,$K18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":379.81},{"$f":"SUMIF(Census!$B$19:$B$218,$K18,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F18","v":234.69},{"$f":"SUMIF(Census!$X$19:$X$218,$K18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":309.08},{"$f":"SUMIF(Census!$B$19:$B$218,$K18,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H18","v":190.99},null,6,"SHOW"]
[null,{"$f":"VLOOKUP(K19,Census!$B$19:$C$218,2,FALSE)","v":"Wilson, Jim"},{"$f":"VLOOKUP($K19,Census!$B$19:$G$218,6,FALSE)","v":28},{"$f":"SUMIF(Census!$X$19:$X$218,$K19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":316.42},{"$f":"SUMIF(Census!$B$19:$B$218,$K19,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D19","v":292.26000000000005},{"$f":"SUMIF(Census!$X$19:$X$218,$K19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":333.48},{"$f":"SUMIF(Census!$B$19:$B$218,$K19,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F19","v":308.02},{"$f":"SUMIF(Census!$X$19:$X$218,$K19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":271.38},{"$f":"SUMIF(Census!$B$19:$B$218,$K19,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H19","v":250.65999999999997},null,7,"SHOW"]
[null,{"$f":"VLOOKUP(K20,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K20,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K20,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K20,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K20,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H20","v":0},null,8,"HIDE"]
[null,{"$f":"VLOOKUP(K21,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K21,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K21,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K21,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K21,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H21","v":0},null,9,"HIDE"]
[null,{"$f":"VLOOKUP(K22,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K22,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K22,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K22,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K22,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H22","v":0},null,10,"HIDE"]
[null,{"$f":"VLOOKUP(K23,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K23,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K23,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K23,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K23,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H23","v":0},null,11,"HIDE"]
[null,{"$f":"VLOOKUP(K24,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K24,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K24,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K24,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K24,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H24","v":0},null,12,"HIDE"]
[null,{"$f":"VLOOKUP(K25,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K25,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K25,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K25,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K25,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H25","v":0},null,13,"HIDE"]
[null,{"$f":"VLOOKUP(K26,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K26,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K26,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K26,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K26,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H26","v":0},null,14,"HIDE"]
[null,{"$f":"VLOOKUP(K27,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K27,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K27,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K27,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K27,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H27","v":0},null,15,"HIDE"]
[null,{"$f":"VLOOKUP(K28,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K28,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K28,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K28,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K28,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H28","v":0},null,16,"HIDE"]
[null,{"$f":"VLOOKUP(K29,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K29,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K29,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K29,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K29,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H29","v":0},null,17,"HIDE"]
[null,{"$f":"VLOOKUP(K30,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K30,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K30,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K30,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K30,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H30","v":0},null,18,"HIDE"]
[null,{"$f":"VLOOKUP(K31,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K31,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K31,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K31,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K31,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H31","v":0},null,19,"HIDE"]
[null,{"$f":"VLOOKUP(K32,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K32,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K32,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K32,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K32,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H32","v":0},null,20,"HIDE"]
[null,{"$f":"VLOOKUP(K33,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K33,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K33,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K33,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K33,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H33","v":0},null,21,"HIDE"]
[null,{"$f":"VLOOKUP(K34,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K34,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K34,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K34,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K34,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H34","v":0},null,22,"HIDE"]
[null,{"$f":"VLOOKUP(K35,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K35,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K35,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K35,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K35,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H35","v":0},null,23,"HIDE"]
[null,{"$f":"VLOOKUP(K36,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K36,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K36,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K36,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K36,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H36","v":0},null,24,"HIDE"]
[null,{"$f":"VLOOKUP(K37,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K37,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K37,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K37,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K37,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H37","v":0},null,25,"HIDE"]
[null,{"$f":"VLOOKUP(K38,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K38,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K38,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K38,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K38,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H38","v":0},null,26,"HIDE"]
[null,{"$f":"VLOOKUP(K39,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K39,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K39,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K39,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K39,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H39","v":0},null,27,"HIDE"]
[null,{"$f":"VLOOKUP(K40,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K40,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K40,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K40,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K40,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H40","v":0},null,28,"HIDE"]
[null,{"$f":"VLOOKUP(K41,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K41,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K41,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K41,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K41,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H41","v":0},null,29,"HIDE"]
[null,{"$f":"VLOOKUP(K42,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K42,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K42,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K42,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K42,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H42","v":0},null,30,"HIDE"]
[null,{"$f":"VLOOKUP(K43,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K43,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K43,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K43,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K43,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H43","v":0},null,31,"HIDE"]
[null,{"$f":"VLOOKUP(K44,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K44,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K44,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K44,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K44,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H44","v":0},null,32,"HIDE"]
[null,{"$f":"VLOOKUP(K45,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K45,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K45,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K45,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K45,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H45","v":0},null,33,{"$f":"IF(D45=0,\"HIDE\",\"SHOW\")","v":"HIDE"}]
[null,{"$f":"VLOOKUP(K46,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K46,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K46,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K46,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K46,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H46","v":0},null,34,"HIDE"]
[null,{"$f":"VLOOKUP(K47,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K47,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K47,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K47,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K47,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H47","v":0},null,35,"HIDE"]
[null,{"$f":"VLOOKUP(K48,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K48,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K48,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K48,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K48,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H48","v":0},null,36,"HIDE"]
[null,{"$f":"VLOOKUP(K49,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K49,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K49,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K49,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K49,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H49","v":0},null,37,"HIDE"]
[null,{"$f":"VLOOKUP(K50,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K50,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K50,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K50,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K50,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H50","v":0},null,38,"HIDE"]
[null,{"$f":"VLOOKUP(K51,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K51,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K51,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K51,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K51,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H51","v":0},null,39,"HIDE"]
[null,{"$f":"VLOOKUP(K52,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K52,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K52,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K52,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K52,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H52","v":0},null,40,"HIDE"]
[null,{"$f":"VLOOKUP(K53,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K53,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K53,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K53,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K53,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H53","v":0},null,41,"HIDE"]
[null,{"$f":"VLOOKUP(K54,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K54,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K54,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K54,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K54,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H54","v":0},null,42,"HIDE"]
[null,{"$f":"VLOOKUP(K55,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K55,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K55,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K55,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K55,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H55","v":0},null,43,"HIDE"]
[null,{"$f":"VLOOKUP(K56,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K56,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K56,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K56,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K56,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H56","v":0},null,44,"HIDE"]
[null,{"$f":"VLOOKUP(K57,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K57,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K57,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K57,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K57,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H57","v":0},null,45,"HIDE"]
[null,{"$f":"VLOOKUP(K58,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K58,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K58,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K58,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K58,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H58","v":0},null,46,"HIDE"]
[null,{"$f":"VLOOKUP(K59,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K59,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K59,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K59,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K59,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H59","v":0},null,47,"HIDE"]
[null,{"$f":"VLOOKUP(K60,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K60,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K60,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K60,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K60,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H60","v":0},null,48,"HIDE"]
[null,{"$f":"VLOOKUP(K61,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K61,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K61,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K61,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K61,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H61","v":0},null,49,"HIDE"]
[null,{"$f":"VLOOKUP(K62,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($K62,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$K62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K62,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K62,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$K62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$K62,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H62","v":0},null,50,"HIDE"]
[]
[null,"Total",null,{"$f":"SUM(D13:D62)","v":3250.7000000000003},2759.61,{"$f":"SUM(F13:F62)","v":3425.9300000000003},2908.37,2787.9700000000003,2366.8000000000002]
[null,"Total Monthly Premium",null,{"$f":"SUM(D64:E64)","v":6010.31},null,{"$f":"SUM(F64:G64)","v":6334.3},null,{"$f":"SUM(H64:I64)","v":5154.7700000000004}]
[null,"Average Premium",null,{"$f":"D64/Subs","v":464.3857142857143},{"$f":"IF(Dependents=0,0,E64/Dependents)","v":275.96100000000001},{"$f":"F64/Subs","v":489.41857142857145},{"$f":"IF(Dependents=0,0,G64/Dependents)","v":290.83699999999999},{"$f":"H64/Subs","v":398.28142857142859},{"$f":"IF(Dependents=0,0,I64/Dependents)","v":236.68}]
[]
[null,null,null,{"$f":"INDEX(Plan_tbl,D69,1)","v":"51485AZ0160031"},{"$f":"D68","v":"51485AZ0160031"},{"$f":"INDEX(Plan_tbl,F69,1)","v":"51485AZ0160037"},{"$f":"F68","v":"51485AZ0160037"},{"$f":"INDEX(Plan_tbl,H69,1)","v":"51485AZ0160034"},{"$f":"H68","v":"51485AZ0160034"}]
[null,null,null,10,null,11,null,12]

{"sheet":"Calc_pg4","index":6,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"}]
[null,null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"}]
[null,null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7}]
[null,null,null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/yyyy\")","v":"04/01/2018"}]
[null,null,null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[]
[]
[null,{"$f":"VLOOKUP(D68,Plan_tbl,25,FALSE)","v":"Health Net HMO"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,26,FALSE)","v":"HMO 1"},null,{"$f":"VLOOKUP(F68,Plan_tbl,26,FALSE)","v":"HMO 2"},null,{"$f":"VLOOKUP(H68,Plan_tbl,26,FALSE)","v":"HMO 3"},null,{"$f":"VLOOKUP(J68,Plan_tbl,26,FALSE)","v":"HMO 4"},null,{"$f":"VLOOKUP(L68,Plan_tbl,26,FALSE)","v":"HMO 5"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,6,FALSE)","v":"Gold 1000 "},null,{"$f":"VLOOKUP(F68,Plan_tbl,6,FALSE)","v":"Gold 1500"},null,{"$f":"VLOOKUP(H68,Plan_tbl,6,FALSE)","v":"Gold 3000"},null,{"$f":"VLOOKUP(J68,Plan_tbl,6,FALSE)","v":"Silver 4500"},null,{"$f":"VLOOKUP(L68,Plan_tbl,6,FALSE)","v":"Silver 6000"}]
[null,null,null,{"$f":"\"Rx: \"&VLOOKUP(D68,Plan_tbl,21,FALSE)","v":"Rx: $10/$45/$90/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(F68,Plan_tbl,21,FALSE)","v":"Rx: $10/$45/$90/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(H68,Plan_tbl,21,FALSE)","v":"Rx: $10/$45/$90/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(J68,Plan_tbl,21,FALSE)","v":"Rx: $15/$60/$120/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(L68,Plan_tbl,21,FALSE)","v":"Rx: $20/$75/$225/50%"},null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,{"$f":"VLOOKUP($O13,Census!$B$19:$C$218,2,FALSE)","v":"Employee 1"},{"$f":"VLOOKUP($O13,Census!$B$19:$G$218,6,FALSE)","v":27},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":396.58},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D13","v":676.98},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":383.7},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F13","v":655},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":373.75},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H13","v":638.01},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":328.84},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J13","v":561.33999999999992},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":325.87},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L13","v":556.28},null,1,{"$f":"IF(D13=0,\"HIDE\",\"SHOW\")","v":"SHOW"}]
[null,{"$f":"VLOOKUP(O14,Census!$B$19:$C$218,2,FALSE)","v":"Employee 2"},{"$f":"VLOOKUP($O14,Census!$B$19:$G$218,6,FALSE)","v":41},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":492.69},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":476.7},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":464.34},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":408.53},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":404.85},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L14","v":0},null,{"$f":"O13+1","v":2},"SHOW"]
[null,{"$f":"VLOOKUP(O15,Census!$B$19:$C$218,2,FALSE)","v":"Employee 3"},{"$f":"VLOOKUP($O15,Census!$B$19:$G$218,6,FALSE)","v":43},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":513.51},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":496.83},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":483.95},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":425.79},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":421.95},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L15","v":0},null,{"$f":"O14+1","v":3},"SHOW"]
[null,{"$f":"VLOOKUP(O16,Census!$B$19:$C$218,2,FALSE)","v":"Smith, Amy"},{"$f":"VLOOKUP($O16,Census!$B$19:$G$218,6,FALSE)","v":54},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":807.91},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D16","v":2240.9699999999998},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":781.68},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F16","v":2168.2000000000003},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":761.41},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H16","v":2111.98},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":669.91},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J16","v":1858.1799999999998},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":663.87},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L16","v":1841.42},null,4,"SHOW"]
[null,{"$f":"VLOOKUP(O17,Census!$B$19:$C$218,2,FALSE)","v":"Employee 5"},{"$f":"VLOOKUP($O17,Census!$B$19:$G$218,6,FALSE)","v":71},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1135.23},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1098.3899999999999},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":1069.8899999999999},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":941.31},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":932.84999999999991},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L17","v":0},null,5,"SHOW"]
[null,{"$f":"VLOOKUP(O18,Census!$B$19:$C$218,2,FALSE)","v":"Employee 6"},{"$f":"VLOOKUP($O18,Census!$B$19:$G$218,6,FALSE)","v":37},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":468.48},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D18","v":289.49},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":453.26},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F18","v":280.08999999999992},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":441.51},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H18","v":272.81999999999994},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":388.45},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J18","v":240.04000000000002},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":384.95},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L18","v":237.86999999999995},null,6,"SHOW"]
[null,{"$f":"VLOOKUP(O19,Census!$B$19:$C$218,2,FALSE)","v":"Wilson, Jim"},{"$f":"VLOOKUP($O19,Census!$B$19:$G$218,6,FALSE)","v":28},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":411.33},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D19","v":379.93},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":397.98},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F19","v":367.58999999999992},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":387.66},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H19","v":358.06},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":341.07},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J19","v":315.02999999999992},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":338},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L19","v":312.19000000000005},null,7,"SHOW"]
[null,{"$f":"VLOOKUP(O20,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O20,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L20","v":0},null,8,"HIDE"]
[null,{"$f":"VLOOKUP(O21,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O21,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L21","v":0},null,9,"HIDE"]
[null,{"$f":"VLOOKUP(O22,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O22,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L22","v":0},null,10,"HIDE"]
[null,{"$f":"VLOOKUP(O23,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O23,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L23","v":0},null,11,"HIDE"]
[null,{"$f":"VLOOKUP(O24,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O24,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L24","v":0},null,12,"HIDE"]
[null,{"$f":"VLOOKUP(O25,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O25,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L25","v":0},null,13,"HIDE"]
[null,{"$f":"VLOOKUP(O26,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O26,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L26","v":0},null,14,"HIDE"]
[null,{"$f":"VLOOKUP(O27,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O27,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L27","v":0},null,15,"HIDE"]
[null,{"$f":"VLOOKUP(O28,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O28,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L28","v":0},null,16,"HIDE"]
[null,{"$f":"VLOOKUP(O29,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O29,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L29","v":0},null,17,"HIDE"]
[null,{"$f":"VLOOKUP(O30,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O30,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L30","v":0},null,18,"HIDE"]
[null,{"$f":"VLOOKUP(O31,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O31,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L31","v":0},null,19,"HIDE"]
[null,{"$f":"VLOOKUP(O32,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O32,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L32","v":0},null,20,"HIDE"]
[null,{"$f":"VLOOKUP(O33,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O33,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L33","v":0},null,21,"HIDE"]
[null,{"$f":"VLOOKUP(O34,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O34,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L34","v":0},null,22,"HIDE"]
[null,{"$f":"VLOOKUP(O35,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O35,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L35","v":0},null,23,"HIDE"]
[null,{"$f":"VLOOKUP(O36,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O36,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L36","v":0},null,24,"HIDE"]
[null,{"$f":"VLOOKUP(O37,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O37,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L37","v":0},null,25,"HIDE"]
[null,{"$f":"VLOOKUP(O38,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O38,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L38","v":0},null,26,"HIDE"]
[null,{"$f":"VLOOKUP(O39,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O39,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L39","v":0},null,27,"HIDE"]
[null,{"$f":"VLOOKUP(O40,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O40,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L40","v":0},null,28,"HIDE"]
[null,{"$f":"VLOOKUP(O41,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O41,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L41","v":0},null,29,"HIDE"]
[null,{"$f":"VLOOKUP(O42,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O42,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L42","v":0},null,30,"HIDE"]
[null,{"$f":"VLOOKUP(O43,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O43,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L43","v":0},null,31,"HIDE"]
[null,{"$f":"VLOOKUP(O44,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O44,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L44","v":0},null,32,"HIDE"]
[null,{"$f":"VLOOKUP(O45,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O45,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L45","v":0},null,33,{"$f":"IF(D45=0,\"HIDE\",\"SHOW\")","v":"HIDE"}]
[null,{"$f":"VLOOKUP(O46,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O46,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L46","v":0},null,34,"HIDE"]
[null,{"$f":"VLOOKUP(O47,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O47,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L47","v":0},null,35,"HIDE"]
[null,{"$f":"VLOOKUP(O48,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O48,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L48","v":0},null,36,"HIDE"]
[null,{"$f":"VLOOKUP(O49,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O49,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L49","v":0},null,37,"HIDE"]
[null,{"$f":"VLOOKUP(O50,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O50,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L50","v":0},null,38,"HIDE"]
[null,{"$f":"VLOOKUP(O51,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O51,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L51","v":0},null,39,"HIDE"]
[null,{"$f":"VLOOKUP(O52,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O52,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L52","v":0},null,40,"HIDE"]
[null,{"$f":"VLOOKUP(O53,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O53,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L53","v":0},null,41,"HIDE"]
[null,{"$f":"VLOOKUP(O54,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O54,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L54","v":0},null,42,"HIDE"]
[null,{"$f":"VLOOKUP(O55,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O55,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L55","v":0},null,43,"HIDE"]
[null,{"$f":"VLOOKUP(O56,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O56,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L56","v":0},null,44,"HIDE"]
[null,{"$f":"VLOOKUP(O57,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O57,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L57","v":0},null,45,"HIDE"]
[null,{"$f":"VLOOKUP(O58,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O58,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L58","v":0},null,46,"HIDE"]
[null,{"$f":"VLOOKUP(O59,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O59,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L59","v":0},null,47,"HIDE"]
[null,{"$f":"VLOOKUP(O60,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O60,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L60","v":0},null,48,"HIDE"]
[null,{"$f":"VLOOKUP(O61,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O61,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L61","v":0},null,49,"HIDE"]
[null,{"$f":"VLOOKUP(O62,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O62,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L62","v":0},null,50,"HIDE"]
[]
[null,"Total",null,{"$f":"SUM(D13:D62)","v":4225.7300000000005},{"$f":"SUM(E13:E62)","v":3587.3699999999994},{"$f":"SUM(F13:F62)","v":4088.5399999999995},3470.88,3982.5099999999993,3380.8699999999994,3503.8999999999996,2974.5899999999992,3472.3399999999997,2947.7599999999998]
[null,"Total Monthly Premium",null,{"$f":"SUM(D64:E64)","v":7813.1},null,{"$f":"SUM(F64:G64)","v":7559.42},null,{"$f":"SUM(H64:I64)","v":7363.3799999999992},null,{"$f":"SUM(J64:K64)","v":6478.4899999999989},null,{"$f":"SUM(L64:M64)","v":6420.0999999999995}]
[null,"Average Premium",null,{"$f":"D64/Subs","v":603.67571428571432},{"$f":"IF(Dependents=0,0,E64/Dependents)","v":358.73699999999997},{"$f":"F64/Subs","v":584.0771428571428},{"$f":"IF(Dependents=0,0,G64/Dependents)","v":347.08800000000002},{"$f":"H64/Subs","v":568.92999999999995},{"$f":"IF(Dependents=0,0,I64/Dependents)","v":338.08699999999993},{"$f":"J64/Subs","v":500.55714285714282},{"$f":"IF(Dependents=0,0,K64/Dependents)","v":297.45899999999995},{"$f":"L64/Subs","v":496.04857142857139},{"$f":"IF(Dependents=0,0,M64/Dependents)","v":294.77599999999995}]
[]
[null,null,null,{"$f":"INDEX(Plan_tbl,D69,1)","v":"91450AZ0160005"},{"$f":"D68","v":"91450AZ0160005"},{"$f":"INDEX(Plan_tbl,F69,1)","v":"91450AZ0160020"},{"$f":"F68","v":"91450AZ0160020"},{"$f":"INDEX(Plan_tbl,H69,1)","v":"91450AZ0160021"},{"$f":"H68","v":"91450AZ0160021"},{"$f":"INDEX(Plan_tbl,J69,1)","v":"91450AZ0160019"},{"$f":"J68","v":"91450AZ0160019"},{"$f":"INDEX(Plan_tbl,L69,1)","v":"91450AZ0160022"},{"$f":"L68","v":"91450AZ0160022"}]
[null,null,null,13,null,14,null,15,null,16,null,17]

{"sheet":"Calc_pg5","index":7,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"}]
[null,null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"}]
[null,null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7}]
[null,null,null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/yyyy\")","v":"04/01/2018"}]
[null,null,null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[]
[]
[null,{"$f":"VLOOKUP(D68,Plan_tbl,25,FALSE)","v":"Health Net CommunityCare"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,26,FALSE)","v":"CC 1"},null,{"$f":"VLOOKUP(F68,Plan_tbl,26,FALSE)","v":"CC 2"},null,{"$f":"VLOOKUP(H68,Plan_tbl,26,FALSE)","v":"CC 3"},null,{"$f":"VLOOKUP(J68,Plan_tbl,26,FALSE)","v":"CC 4"},null,{"$f":"VLOOKUP(L68,Plan_tbl,26,FALSE)","v":"CC 5"}]
[null,null,null,{"$f":"VLOOKUP(D68,Plan_tbl,6,FALSE)","v":"Gold 1000"},null,{"$f":"VLOOKUP(F68,Plan_tbl,6,FALSE)","v":"Gold 1500"},null,{"$f":"VLOOKUP(H68,Plan_tbl,6,FALSE)","v":"Gold 3000"},null,{"$f":"VLOOKUP(J68,Plan_tbl,6,FALSE)","v":"Silver 4500 "},null,{"$f":"VLOOKUP(L68,Plan_tbl,6,FALSE)","v":"Silver 6000"}]
[null,null,null,{"$f":"\"Rx: \"&VLOOKUP(D68,Plan_tbl,21,FALSE)","v":"Rx: $10/$45/$90/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(F68,Plan_tbl,21,FALSE)","v":"Rx: $10/$45/$90/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(H68,Plan_tbl,21,FALSE)","v":"Rx: $10/$45/$90/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(J68,Plan_tbl,21,FALSE)","v":"Rx: $15/$60/$120/50%"},null,{"$f":"\"Rx: \"&VLOOKUP(L68,Plan_tbl,21,FALSE)","v":"Rx: $20/$75/$225/50%"},null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,{"$f":"VLOOKUP($O13,Census!$B$19:$C$218,2,FALSE)","v":"Employee 1"},{"$f":"VLOOKUP($O13,Census!$B$19:$G$218,6,FALSE)","v":27},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":342.23},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D13","v":584.20000000000005},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":331.12},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F13","v":565.2299999999999},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":322.52999999999997},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H13","v":550.57999999999993},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":288.31},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J13","v":492.15000000000003},{"$f":"SUMIF(Census!$X$19:$X$218,$O13&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":281.20999999999998},{"$f":"SUMIF(Census!$B$19:$B$218,$O13,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L13","v":480.04},null,1,{"$f":"IF(D13=0,\"HIDE\",\"SHOW\")","v":"SHOW"}]
[null,{"$f":"VLOOKUP(O14,Census!$B$19:$C$218,2,FALSE)","v":"Employee 2"},{"$f":"VLOOKUP($O14,Census!$B$19:$G$218,6,FALSE)","v":41},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":425.17},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":411.37},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":400.7},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":358.18},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J14","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O14&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":349.37},{"$f":"SUMIF(Census!$B$19:$B$218,$O14,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L14","v":0},null,{"$f":"O13+1","v":2},"SHOW"]
[null,{"$f":"VLOOKUP(O15,Census!$B$19:$C$218,2,FALSE)","v":"Employee 3"},{"$f":"VLOOKUP($O15,Census!$B$19:$G$218,6,FALSE)","v":43},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":443.13},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":428.75},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":417.63},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":373.31},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J15","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O15&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":364.13},{"$f":"SUMIF(Census!$B$19:$B$218,$O15,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L15","v":0},null,{"$f":"O14+1","v":3},"SHOW"]
[null,{"$f":"VLOOKUP(O16,Census!$B$19:$C$218,2,FALSE)","v":"Smith, Amy"},{"$f":"VLOOKUP($O16,Census!$B$19:$G$218,6,FALSE)","v":54},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":697.19},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D16","v":1933.85},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":674.56},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F16","v":1871.0699999999997},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":657.06},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H16","v":1822.54},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":587.34},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J16","v":1629.1599999999999},{"$f":"SUMIF(Census!$X$19:$X$218,$O16&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":572.89},{"$f":"SUMIF(Census!$B$19:$B$218,$O16,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L16","v":1589.06},null,4,"SHOW"]
[null,{"$f":"VLOOKUP(O17,Census!$B$19:$C$218,2,FALSE)","v":"Employee 5"},{"$f":"VLOOKUP($O17,Census!$B$19:$G$218,6,FALSE)","v":71},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":979.65000000000009},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":947.84999999999991},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":923.28},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":825.30000000000007},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J17","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O17&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":804.99},{"$f":"SUMIF(Census!$B$19:$B$218,$O17,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L17","v":0},null,5,"SHOW"]
[null,{"$f":"VLOOKUP(O18,Census!$B$19:$C$218,2,FALSE)","v":"Employee 6"},{"$f":"VLOOKUP($O18,Census!$B$19:$G$218,6,FALSE)","v":37},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":404.27},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D18","v":249.80999999999995},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":391.15},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F18","v":241.69999999999993},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":381},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H18","v":235.44000000000005},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":340.58},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J18","v":210.45},{"$f":"SUMIF(Census!$X$19:$X$218,$O18&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":332.2},{"$f":"SUMIF(Census!$B$19:$B$218,$O18,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L18","v":205.27000000000004},null,6,"SHOW"]
[null,{"$f":"VLOOKUP(O19,Census!$B$19:$C$218,2,FALSE)","v":"Wilson, Jim"},{"$f":"VLOOKUP($O19,Census!$B$19:$G$218,6,FALSE)","v":28},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":354.96},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D19","v":327.85999999999996},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":343.44},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F19","v":317.22000000000008},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":334.53},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H19","v":308.99},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":299.04000000000002},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J19","v":276.2},{"$f":"SUMIF(Census!$X$19:$X$218,$O19&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":291.68},{"$f":"SUMIF(Census!$B$19:$B$218,$O19,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L19","v":269.41000000000003},null,7,"SHOW"]
[null,{"$f":"VLOOKUP(O20,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O20,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J20","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O20&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O20,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L20","v":0},null,8,"HIDE"]
[null,{"$f":"VLOOKUP(O21,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O21,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J21","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O21&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O21,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L21","v":0},null,9,"HIDE"]
[null,{"$f":"VLOOKUP(O22,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O22,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J22","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O22&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O22,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L22","v":0},null,10,"HIDE"]
[null,{"$f":"VLOOKUP(O23,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O23,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J23","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O23&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O23,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L23","v":0},null,11,"HIDE"]
[null,{"$f":"VLOOKUP(O24,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O24,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J24","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O24&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O24,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L24","v":0},null,12,"HIDE"]
[null,{"$f":"VLOOKUP(O25,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O25,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J25","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O25&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O25,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L25","v":0},null,13,"HIDE"]
[null,{"$f":"VLOOKUP(O26,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O26,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J26","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O26&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O26,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L26","v":0},null,14,"HIDE"]
[null,{"$f":"VLOOKUP(O27,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O27,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J27","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O27&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O27,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L27","v":0},null,15,"HIDE"]
[null,{"$f":"VLOOKUP(O28,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O28,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J28","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O28&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O28,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L28","v":0},null,16,"HIDE"]
[null,{"$f":"VLOOKUP(O29,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O29,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J29","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O29&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O29,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L29","v":0},null,17,"HIDE"]
[null,{"$f":"VLOOKUP(O30,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O30,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J30","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O30&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O30,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L30","v":0},null,18,"HIDE"]
[null,{"$f":"VLOOKUP(O31,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O31,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J31","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O31&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O31,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L31","v":0},null,19,"HIDE"]
[null,{"$f":"VLOOKUP(O32,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O32,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J32","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O32&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O32,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L32","v":0},null,20,"HIDE"]
[null,{"$f":"VLOOKUP(O33,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O33,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J33","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O33&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O33,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L33","v":0},null,21,"HIDE"]
[null,{"$f":"VLOOKUP(O34,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O34,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J34","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O34&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O34,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L34","v":0},null,22,"HIDE"]
[null,{"$f":"VLOOKUP(O35,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O35,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J35","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O35&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O35,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L35","v":0},null,23,"HIDE"]
[null,{"$f":"VLOOKUP(O36,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O36,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J36","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O36&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O36,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L36","v":0},null,24,"HIDE"]
[null,{"$f":"VLOOKUP(O37,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O37,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J37","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O37&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O37,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L37","v":0},null,25,"HIDE"]
[null,{"$f":"VLOOKUP(O38,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O38,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J38","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O38&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O38,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L38","v":0},null,26,"HIDE"]
[null,{"$f":"VLOOKUP(O39,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O39,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J39","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O39&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O39,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L39","v":0},null,27,"HIDE"]
[null,{"$f":"VLOOKUP(O40,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O40,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J40","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O40&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O40,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L40","v":0},null,28,"HIDE"]
[null,{"$f":"VLOOKUP(O41,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O41,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J41","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O41&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O41,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L41","v":0},null,29,"HIDE"]
[null,{"$f":"VLOOKUP(O42,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O42,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J42","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O42&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O42,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L42","v":0},null,30,"HIDE"]
[null,{"$f":"VLOOKUP(O43,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O43,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J43","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O43&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O43,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L43","v":0},null,31,"HIDE"]
[null,{"$f":"VLOOKUP(O44,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O44,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J44","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O44&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O44,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L44","v":0},null,32,"HIDE"]
[null,{"$f":"VLOOKUP(O45,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O45,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J45","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O45&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O45,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L45","v":0},null,33,{"$f":"IF(D45=0,\"HIDE\",\"SHOW\")","v":"HIDE"}]
[null,{"$f":"VLOOKUP(O46,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O46,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J46","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O46&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O46,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L46","v":0},null,34,"HIDE"]
[null,{"$f":"VLOOKUP(O47,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O47,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J47","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O47&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O47,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L47","v":0},null,35,"HIDE"]
[null,{"$f":"VLOOKUP(O48,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O48,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J48","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O48&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O48,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L48","v":0},null,36,"HIDE"]
[null,{"$f":"VLOOKUP(O49,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O49,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J49","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O49&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O49,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L49","v":0},null,37,"HIDE"]
[null,{"$f":"VLOOKUP(O50,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O50,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J50","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O50&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O50,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L50","v":0},null,38,"HIDE"]
[null,{"$f":"VLOOKUP(O51,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O51,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J51","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O51&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O51,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L51","v":0},null,39,"HIDE"]
[null,{"$f":"VLOOKUP(O52,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O52,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J52","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O52&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O52,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L52","v":0},null,40,"HIDE"]
[null,{"$f":"VLOOKUP(O53,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O53,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J53","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O53&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O53,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L53","v":0},null,41,"HIDE"]
[null,{"$f":"VLOOKUP(O54,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O54,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J54","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O54&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O54,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L54","v":0},null,42,"HIDE"]
[null,{"$f":"VLOOKUP(O55,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O55,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J55","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O55&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O55,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L55","v":0},null,43,"HIDE"]
[null,{"$f":"VLOOKUP(O56,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O56,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J56","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O56&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O56,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L56","v":0},null,44,"HIDE"]
[null,{"$f":"VLOOKUP(O57,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O57,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J57","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O57&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O57,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L57","v":0},null,45,"HIDE"]
[null,{"$f":"VLOOKUP(O58,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O58,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J58","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O58&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O58,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L58","v":0},null,46,"HIDE"]
[null,{"$f":"VLOOKUP(O59,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O59,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J59","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O59&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O59,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L59","v":0},null,47,"HIDE"]
[null,{"$f":"VLOOKUP(O60,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O60,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J60","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O60&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O60,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L60","v":0},null,48,"HIDE"]
[null,{"$f":"VLOOKUP(O61,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O61,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J61","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O61&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O61,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L61","v":0},null,49,"HIDE"]
[null,{"$f":"VLOOKUP(O62,Census!$B$19:$C$218,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($O62,Census!$B$19:$G$218,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(D$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(E$68,Census!$AD$18:$DD$18,0)-1,277,1))-D62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(F$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(G$68,Census!$AD$18:$DD$18,0)-1,277,1))-F62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(H$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(I$68,Census!$AD$18:$DD$18,0)-1,277,1))-H62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(J$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(K$68,Census!$AD$18:$DD$18,0)-1,277,1))-J62","v":0},{"$f":"SUMIF(Census!$X$19:$X$218,$O62&\"/Employee/Y\",OFFSET(Census!$AD$19,0,MATCH(L$68,Census!$AD$18:$DD$18,0)-1,277,1))","v":0},{"$f":"SUMIF(Census!$B$19:$B$218,$O62,OFFSET(Census!$AD$19,0,MATCH(M$68,Census!$AD$18:$DD$18,0)-1,277,1))-L62","v":0},null,50,"HIDE"]
[]
[null,"Total",null,{"$f":"SUM(D13:D62)","v":3646.6000000000004},{"$f":"SUM(E13:E62)","v":3095.7200000000003},{"$f":"SUM(F13:F62)","v":3528.24},2995.22,3436.7299999999996,2917.55,3072.06,2607.9599999999996,2996.47,2543.7799999999997]
[null,"Total Monthly Premium",null,{"$f":"SUM(D64:E64)","v":6742.3200000000006},null,{"$f":"SUM(F64:G64)","v":6523.4599999999991},null,{"$f":"SUM(H64:I64)","v":6354.28},null,{"$f":"SUM(J64:K64)","v":5680.0199999999995},null,{"$f":"SUM(L64:M64)","v":5540.25}]
[null,"Average Premium",null,{"$f":"D64/Subs","v":520.94285714285718},{"$f":"IF(Dependents=0,0,E64/Dependents)","v":309.572},{"$f":"F64/Subs","v":504.03428571428566},{"$f":"IF(Dependents=0,0,G64/Dependents)","v":299.52199999999999},{"$f":"H64/Subs","v":490.96142857142848},{"$f":"IF(Dependents=0,0,I64/Dependents)","v":291.755},{"$f":"J64/Subs","v":438.86571428571426},{"$f":"IF(Dependents=0,0,K64/Dependents)","v":260.79599999999994},{"$f":"L64/Subs","v":428.06714285714281},{"$f":"IF(Dependents=0,0,M64/Dependents)","v":254.37799999999999}]
[]
[null,null,null,{"$f":"INDEX(Plan_tbl,D69,1)","v":"91450AZ0090025"},{"$f":"D68","v":"91450AZ0090025"},{"$f":"INDEX(Plan_tbl,F69,1)","v":"91450AZ0090027"},{"$f":"F68","v":"91450AZ0090027"},{"$f":"INDEX(Plan_tbl,H69,1)","v":"91450AZ0090028"},{"$f":"H68","v":"91450AZ0090028"},{"$f":"INDEX(Plan_tbl,J69,1)","v":"91450AZ0090026"},{"$f":"J68","v":"91450AZ0090026"},{"$f":"INDEX(Plan_tbl,L69,1)","v":"91450AZ0090029"},{"$f":"L68","v":"91450AZ0090029"}]
[null,null,null,18,null,19,null,20,null,21,null,22]

{"sheet":"Lookups","index":8,"n_rows":143,"n_cols":23,"rows_kept":143,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mems 19+",{"$f":"Adult_Count","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",0.89339999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subs",{"$f":"Census!$T8","v":4},{"$f":"Census!$T9","v":2},{"$f":"Census!$T10","v":0},{"$f":"Census!$T11","v":1}]
["County","Rating Area",null,"Member Type",null,"Yes/No",null,"Rating Area","PPO","HMO",null,"Vision Rider Rates (EyeMed Solutions) - Wholesale PMPM",null,null,null,null,null,"Tier Factor",1,1.9,2,3]
["Maricopa","Rating Area 4",null,"Employee",null,"Y",null,"Rating Area 1",1.1642296300500188,1.2422074286921629,null,"Product Name","Copays","Frequency","PMPM Rate","Plan Code",null,null,"Single","2-Party","E/C/C","Family"]
["Pima","Rating Area 6",null,"Spouse",null,"N",null,"Rating Area 2",1.1642296300500188,1.2422074286921629,null,"Elite 1010-1 (Involuntary)","$10 / $10","12 / 12 / 12",4.83,"AV1",null,null,3.7,7.4,7.22,12.21,{"$f":"SUMPRODUCT($S$3:$V$3,S6:V6)","v":41.81}]
["Apache","Rating Area 1",null,"Child",null,null,null,"Rating Area 3",1.1642296300500188,1.2422074286921629]
["Cochise","Rating Area 7",null,null,null,null,null,"Rating Area 4",1.0123735913478424,1.0801803727757939]
["Coconino","Rating Area 1",null,null,null,null,null,"Rating Area 5",1.018045802492026,1.0862324974070081]
["Gila","Rating Area 5",null,null,null,null,null,"Rating Area 6",0.86699539828332717,0.92506503578954513,null,"Supreme 010-2 (Involuntary)","$0 / $10","12 / 12 / 24",3.22,"AV5",null,null,2.61,5.23,5.09,8.6199999999999992,{"$f":"SUMPRODUCT($S$3:$V$3,S10:V10)","v":29.519999999999996}]
["Graham","Rating Area 7",null,null,null,null,null,"Rating Area 7",1.0019834413313777,1.0690943110552]
["Greenlee","Rating Area 7"]
["La Paz","Rating Area 3",null,null,null,null,null,null,null,null,null,"Preferred 1025-2 (Involuntary)","$10 / $25","12 / 12 / 24",2.42,"AV8",null,null,3.38,6.75,6.58,11.14,{"$f":"SUMPRODUCT($S$3:$V$3,S13:V13)","v":38.159999999999997}]
["Mohave","Rating Area 1",null,null,null,null,null,null,null,null,null,"Elite 1010-1 (Voluntary)","$10 / $10","12 / 12 / 12",8.4700000000000006,"AW1",null,null,5.7,11.4,11.12,18.809999999999999,{"$f":"SUMPRODUCT($S$3:$V$3,S14:V14)","v":64.41}]
["Navajo","Rating Area 1"]
["Pinal","Rating Area 5"]
["Santa Cruz","Rating Area 6"]
["Yavapai","Rating Area 2",null,null,null,null,null,null,null,null,null,"Supreme 010-2 (Voluntary)","$0 / $10","12 / 12 / 24",6.17,"AW5",null,null,4.01,8.0299999999999994,7.82,13.24,{"$f":"SUMPRODUCT($S$3:$V$3,S18:V18)","v":45.339999999999996}]
["Yuma","Rating Area 3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Preferred 1025-2 (Voluntary)","$10 / $25","12 / 12 / 24",4.9400000000000004,"AW8",null,null,6,12,11.7,19.8,{"$f":"SUMPRODUCT($S$3:$V$3,S21:V21)","v":67.8}]
["Age","Age band","Age band Life",null,"Life","EEs","Volume",null,"Age","Age Factors"]
[0,"0-14","UNDER 30",null,"UNDER 30",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E23)","v":2},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E23,Census!$L$19:$L$218)","v":30000},null,"0-14",0.76500000000000001]
[{"$f":"A23+1","v":1},"0-14","UNDER 30",null,"30 - 34",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E24)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E24,Census!$L$19:$L$218)","v":0},null,15,0.83299999999999996]
[{"$f":"A24+1","v":2},"0-14","UNDER 30",null,"35 - 39",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E25)","v":1},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E25,Census!$L$19:$L$218)","v":15000},null,16,0.85899999999999999]
[3,"0-14","UNDER 30",null,"40 - 44",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E26)","v":2},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E26,Census!$L$19:$L$218)","v":30000},null,17,0.88500000000000001]
[4,"0-14","UNDER 30",null,"45 - 49",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E27)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E27,Census!$L$19:$L$218)","v":0},null,18,0.91300000000000003]
[5,"0-14","UNDER 30",null,"50 - 54",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E28)","v":1},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E28,Census!$L$19:$L$218)","v":15000},null,19,0.94099999999999995]
[6,"0-14","UNDER 30",null,"55 - 59",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E29)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E29,Census!$L$19:$L$218)","v":0},null,20,0.97]
[7,"0-14","UNDER 30",null,"60 - 64",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E30)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E30,Census!$L$19:$L$218)","v":0},null,21,1]
[8,"0-14","UNDER 30",null,"65 - 69",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E31)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E31,Census!$L$19:$L$218)","v":0},null,22,1]
[9,"0-14","UNDER 30",null,"70 - 74",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E32)","v":1},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E32,Census!$L$19:$L$218)","v":7500},null,23,1]
[10,"0-14","UNDER 30",null,"75 - 79",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E33)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E33,Census!$L$19:$L$218)","v":0},null,24,1]
[11,"0-14","UNDER 30",null,"80 - 84",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E34)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E34,Census!$L$19:$L$218)","v":0},null,25,1.004]
[12,"0-14","UNDER 30",null,"85 AND OVER",{"$f":"COUNTIF(Census!$Q$19:$Q$218,$E35)","v":0},{"$f":"SUMIF(Census!$Q$19:$Q$218,$E35,Census!$L$19:$L$218)","v":0},null,26,1.024]
[13,"0-14","UNDER 30",null,null,null,null,null,27,1.048]
[14,"0-14","UNDER 30",null,null,null,null,null,28,1.087]
[15,15,"UNDER 30",null,null,null,null,null,29,1.119]
[16,16,"UNDER 30",null,null,null,null,null,30,1.135]
[17,17,"UNDER 30",null,null,null,null,null,31,1.159]
[18,18,"UNDER 30",null,null,null,null,null,32,1.1830000000000001]
[19,19,"UNDER 30",null,null,null,null,null,33,1.198]
[20,20,"UNDER 30",null,null,null,null,null,34,1.214]
[21,21,"UNDER 30",null,null,null,null,null,35,1.222]
[22,22,"UNDER 30",null,null,null,null,null,36,1.23]
[23,23,"UNDER 30",null,null,null,null,null,37,1.238]
[24,24,"UNDER 30",null,null,null,null,null,38,1.246]
[25,25,"UNDER 30",null,null,null,null,null,39,1.262]
[26,26,"UNDER 30",null,null,null,null,null,40,1.278]
[27,27,"UNDER 30",null,null,null,null,null,41,1.302]
[28,28,"UNDER 30",null,null,null,null,null,42,1.325]
[29,29,"UNDER 30",null,null,null,null,null,43,1.357]
[30,30,"30 - 34",null,null,null,null,null,44,1.397]
[31,31,"30 - 34",null,null,null,null,null,45,1.444]
[32,32,"30 - 34",null,null,null,null,null,46,1.5]
[33,33,"30 - 34",null,null,null,null,null,47,1.5629999999999999]
[34,34,"30 - 34",null,null,null,null,null,48,1.635]
[35,35,"35 - 39",null,null,null,null,null,49,1.706]
[36,36,"35 - 39",null,null,null,null,null,50,1.786]
[37,37,"35 - 39",null,null,null,null,null,51,1.865]
[38,38,"35 - 39",null,null,null,null,null,52,1.952]
[39,39,"35 - 39",null,null,null,null,null,53,2.04]
[40,40,"40 - 44",null,null,null,null,null,54,2.1349999999999998]
[41,41,"40 - 44",null,null,null,null,null,55,2.23]
[42,42,"40 - 44",null,null,null,null,null,56,2.3330000000000002]
[43,43,"40 - 44",null,null,null,null,null,57,2.4369999999999998]
[44,44,"40 - 44",null,null,null,null,null,58,2.548]
[45,45,"45 - 49",null,null,null,null,null,59,2.6030000000000002]
[46,46,"45 - 49",null,null,null,null,null,60,2.714]
[47,47,"45 - 49",null,null,null,null,null,61,2.81]
[48,48,"45 - 49",null,null,null,null,null,62,2.8730000000000002]
[49,49,"45 - 49",null,null,null,null,null,63,2.952]
[50,50,"50 - 54",null,null,null,null,null,"64 and over",3]
[51,51,"50 - 54"]
[52,52,"50 - 54"]
[53,53,"50 - 54"]
[54,54,"50 - 54"]
[55,55,"55 - 59"]
[56,56,"55 - 59"]
[57,57,"55 - 59"]
[58,58,"55 - 59"]
[59,59,"55 - 59"]
[60,60,"60 - 64"]
[61,61,"60 - 64"]
[62,62,"60 - 64"]
[63,63,"60 - 64"]
[64,"64 and over","60 - 64"]
[65,"64 and over","65 - 69"]
[{"$f":"A88+1","v":66},"64 and over","65 - 69"]
[67,"64 and over","65 - 69"]
[68,"64 and over","65 - 69"]
[69,"64 and over","65 - 69"]
[70,"64 and over","70 - 74"]
[71,"64 and over","70 - 74"]
[72,"64 and over","70 - 74"]
[73,"64 and over","70 - 74"]
[74,"64 and over","70 - 74"]
[75,"64 and over","75 - 79"]
[76,"64 and over","75 - 79"]
[77,"64 and over","75 - 79"]
[78,"64 and over","75 - 79"]
[79,"64 and over","75 - 79"]
[80,"64 and over","80 - 84"]
[81,"64 and over","80 - 84"]
[82,"64 and over","80 - 84"]
[83,"64 and over","80 - 84"]
[84,"64 and over","80 - 84"]
[85,"64 and over","85 AND OVER"]
[86,"64 and over","85 AND OVER"]
[87,"64 and over","85 AND OVER"]
[88,"64 and over","85 AND OVER"]
[89,"64 and over","85 AND OVER"]
[90,"64 and over","85 AND OVER"]
[91,"64 and over","85 AND OVER"]
[92,"64 and over","85 AND OVER"]
[93,"64 and over","85 AND OVER"]
[94,"64 and over","85 AND OVER"]
[95,"64 and over","85 AND OVER"]
[96,"64 and over","85 AND OVER"]
[97,"64 and over","85 AND OVER"]
[98,"64 and over","85 AND OVER"]
[99,"64 and over","85 AND OVER"]
[100,"64 and over","85 AND OVER"]
[101,"64 and over","85 AND OVER"]
[102,"64 and over","85 AND OVER"]
[103,"64 and over","85 AND OVER"]
[104,"64 and over","85 AND OVER"]
[105,"64 and over","85 AND OVER"]
[106,"64 and over","85 AND OVER"]
[107,"64 and over","85 AND OVER"]
[108,"64 and over","85 AND OVER"]
[109,"64 and over","85 AND OVER"]
[110,"64 and over","85 AND OVER"]
[111,"64 and over","85 AND OVER"]
[112,"64 and over","85 AND OVER"]
[113,"64 and over","85 AND OVER"]
[114,"64 and over","85 AND OVER"]
[115,"64 and over","85 AND OVER"]
[116,"64 and over","85 AND OVER"]
[117,"64 and over","85 AND OVER"]
[118,"64 and over","85 AND OVER"]
[119,"64 and over","85 AND OVER"]
[120,"64 and over","85 AND OVER"]

{"sheet":"Plan_tbl","index":9,"n_rows":25,"n_cols":28,"rows_kept":25,"cut":false,"hidden":true,"merged":[[1,11,1,12],[1,13,1,14]]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"Y1+1","v":25},{"$f":"Z1+1","v":26},27]
[null,null,null,null,null,null,null,null,"Deductible","Co-insurance","Total Out of Pocket Max","Office Visit",null,"In-Network Hospital (subject to deductible)"]
["RMC","HIOS Plan ID","Marketing Plan Name","Medical Plan Code","Pediatric Dental","QTS Description","Short Description","Product","In-network Ind/Fam","In-network","In-network Ind/Fam","PCP","Spec","Inpatient","Outpatient","Lab","X-ray","Comprehensive Imaging","ER","Metal Tier","AV","Rx Generic/Preferred Brand/Non Preferred Brand/Specialty","Network","Hosp","PCP/SPC",null,null,"Q1 Base Rate"]
["AG","51485AZ0160003","PPO Platinum 750","EJ9","Y","PPO Platinum 750","Platinum 750","PPO","$750/$1,500","20%, after deductible","$3,000/$6,000",15,30,"20%, after deductible","20%, after deductible","$0 Copay/Visit","$50 Copay/Visit","20%, after deductible","$300 Copay/Visit","Platinum",0.86380000000000001,"$20/$40/$70/50%","PPO",null,"$15 / $30","Health Net PPO","PPO 1",460.62170486275454]
["AG","51485AZ0160005","PPO Gold 1000 ","EJ7","Y","PPO Gold 1000 ","Gold 1000 ","PPO","$1,000/$2,000","20%, after deductible","$6,000/$12,000",30,60,"20%, after deductible","20%, after deductible","$25 Copay/Visit","$50 Copay/Visit","20%, after deductible","$450 Copay/Visit","Gold",0.78620000000000001,"$20/$50/$100/50%","PPO",null,"$30 / $60","Health Net PPO","PPO 2",386.21671272829082]
["AG","51485AZ0160035","PPO Gold 2500 ","EJ8","Y","PPO Gold 2500 ","Gold 2500 ","PPO","$2,500/$5,000","20%, after deductible","$6,000/$12,000",30,60,"20%, after deductible","20%, after deductible","$25 Copay/Visit","$50 Copay/Visit","20%, after deductible","$450 Copay/Visit","Gold",0.76590000000000003,"$20/$50/$100/50%","PPO",null,"$30 / $60","Health Net PPO","PPO 3",371.61775852615528]
["AG","51485AZ0160036","PPO Silver 3000","EJA","Y","PPO Silver 3000","Silver 3000","PPO","$3,000/$6,000","30%, after deductible","$7,350/$14,700",40,80,"30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30% after deductible","Silver",0.71250000000000002,"$20/$70/$120/50%","PPO",null,"$40 / $80","Health Net PPO","PPO 4",310.57578371791675]
["AG","51485AZ0160033","PPO Silver 4000","EJB","Y","PPO Silver 4000","Silver 4000","PPO","$4,000/$8,000","30%, after deductible","$7,350/$14,700",45,90,"30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30% after deductible","Silver",0.69530000000000003,"$20/$70/$120/50%","PPO",null,"$45 / $90","Health Net PPO","PPO 5",278.42877650575196]
["AG","51485AZ0160038","PPO Silver 5500","EJC","Y","PPO Silver 5500","Silver 5500","PPO","$5,500/$11,000","30%, after deductible","$7,350/$14,700",45,90,"30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30% after deductible","Silver",0.67949999999999999,"$20/$70/$120/50%","PPO",null,"$45 / $90","Health Net PPO","PPO 6",296.19122110361326]
["AG","51485AZ0160039","PPO Bronze 5000","EJ5","Y","PPO Bronze 5000","Bronze 5000","PPO","$5,000/$10,000","50%, after deductible","$7,350/$14,700",45,90,"50%, after deductible","50%, after deductible","$30, after deductible","$60, after deductible","50%, after deductible","50% after deductible","Bronze",0.64959999999999996,"$20 /$75/$300/50% $500 Brand Deductible","PPO",null,"$45 / $90","Health Net PPO","PPO 7",258.13974418010088]
["AG","51485AZ0160040","PPO Bronze  7350","EK6","Y","PPO Bronze  7350","Bronze  7350","PPO","$7,350/$14,700","0%, after deductible","$7,350/$14,700","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","Bronze",0.58540000000000003,"0% after deductible","PPO",null,"0%, after deductible / 0%, after deductible","Health Net PPO","PPO 8",224.50407958715058]
["AG","51485AZ0160032","PPO Bronze 5500 ","EJ6","Y","PPO Bronze 5500 ","Bronze 5500 ","PPO","$5,500/$11,000","50%, after deductible","$6,850/$13,700","50%, after deductible ","50%, after deductible","50%, after deductible","50%, after deductible","50%, after deductible","50%, after deductible","50%, after deductible","50%, after deductible","Bronze",0.60140000000000005,"50% after deductible","PPO",null,"50%, after deductible  / 50%, after deductible","Health Net PPO","PPO 9",236.33893788492114]
["AE","51485AZ0160031","PPO Silver HSA 3000","EJD","Y","PPO Silver HSA 3000","Silver HSA 3000","PPO","$3,000/$6,000","20%, after deductible","$6,550/$13,100","20%, after deductible","20%, after deductible","20%, after deductible","20%, after deductible","20%, after deductible","20%, after deductible","20%, after deductible","20%, after deductible","Silver",0.66949999999999998,"$20/$70/$120/50% after deductible","PPO",null,"20%, after deductible / 20%, after deductible","Health Net PPO","PPO 10",281.74584055656106]
["AE","51485AZ0160037","PPO Silver HSA 4500","EJE","Y","PPO Silver HSA 4500","Silver HSA 4500","PPO","$4,500/$9,000","0%, after deductible","$4,500/$9,000","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","Silver",0.68120000000000003,"0% after deductible","PPO",null,"0%, after deductible / 0%, after deductible","Health Net PPO","PPO 11",296.93224402616829]
["AE","51485AZ0160034","PPO Bronze HSA 6550","D49","Y","PPO Bronze HSA 6550","Bronze HSA 6550","PPO","$6,550/$13,100","0%, after deductible","$6,550/$13,100","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","0%, after deductible","Bronze",0.60489999999999999,"0% after deductible","PPO",null,"0%, after deductible / 0%, after deductible","Health Net PPO","PPO 12",241.64149064460383]
["A1","91450AZ0160005","HMO Gold 1000 ","D47","Y","HMO Gold 1000 ","Gold 1000 ","HMO","$1,000/$2,000","20%, after deductible","$5,000/$10,000",20,40,"20%, after deductible","20%, after deductible","$0 Copay/Visit","$50 Copay/Visit","20%, after deductible","$300 Copay/Visit","Gold",0.81579999999999997,"$10/$45/$90/50%","HMO",null,"$20 / $40","Health Net HMO","HMO 1",343.64800461461272]
["A1","91450AZ0160020","HMO Gold 1500","EJ1","Y","HMO Gold 1500","Gold 1500","HMO","$1,500/$3,000","20%, after deductible","$6,000/$12,000",30,60,"20%, after deductible","20%, after deductible","$20 Copay/Visit","$50 Copay/Visit","20%, after deductible","$400 Copay/Visit","Gold",0.78669999999999995,"$10/$45/$90/50%","HMO",null,"$30 / $60","Health Net HMO","HMO 2",332.49032742628918]
["A1","91450AZ0160021","HMO Gold 3000","EJ2","Y","HMO Gold 3000","Gold 3000","HMO","$3,000/$6,000","20%, after deductible","$6,000/$12,000",30,60,"20%, after deductible","20%, after deductible","$20 Copay/Visit","$50 Copay/Visit","20%, after deductible","$400 Copay/Visit","Gold",0.76629999999999998,"$10/$45/$90/50%","HMO",null,"$30 / $60","Health Net HMO","HMO 3",323.86848596258483]
["A1","91450AZ0160019","HMO Silver 4500","EJ3","Y","HMO Silver 4500","Silver 4500","HMO","$4,500/$9,000","30%, after deductible","$7,350/$14,700",45,90,"30%, after deductible","30%, after deductible","$20 Copay/Visit","$50 Copay/Visit","30%, after deductible","30% after deductible","Silver",0.69979999999999998,"$15/$60/$120/50%","HMO",null,"$45 / $90","Health Net HMO","HMO 4",284.94752318465373]
["A1","91450AZ0160022","HMO Silver 6000","EJ4","Y","HMO Silver 6000","Silver 6000","HMO","$6,000/$12,000","30%, after deductible","$7,350/$14,700",45,90,"30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30% after deductible","Silver",0.67359999999999998,"$20/$75/$225/50%","HMO",null,"$45 / $90","Health Net HMO","HMO 5",282.37846479067349]
["A6","91450AZ0090025","CommunityCare Gold 1000","D45","Y","CommunityCare Gold 1000","Gold 1000","HMO","$1,000/$2,000","20%, after deductible","$5,000/$10,000",20,40,"20%, after deductible","20%, after deductible","$0 Copay/Visit","$50 Copay/Visit","20%, after deductible","$300 Copay/Visit","Gold",0.81579999999999997,"$10/$45/$90/50%","CommunityCare",null,"$20 / $40","Health Net CommunityCare","CC 1",296.55340912481483]
["A6","91450AZ0090027","CommunityCare Gold 1500","EHX","Y","CommunityCare Gold 1500","Gold 1500","HMO","$1,500/$3,000","20%, after deductible","$6,000/$12,000",30,60,"20%, after deductible","20%, after deductible","$20 Copay/Visit","$50 Copay/Visit","20%, after deductible","$400 Copay/Visit","Gold",0.78669999999999995,"$10/$45/$90/50%","CommunityCare",null,"$30 / $60","Health Net CommunityCare","CC 2",286.92481485486633]
["A6","91450AZ0090028","CommunityCare Gold 3000","EHY","Y","CommunityCare Gold 3000","Gold 3000","HMO","$3,000/$6,000","20%, after deductible","$6,000/$12,000",30,60,"20%, after deductible","20%, after deductible","$20 Copay/Visit","$50 Copay/Visit","20%, after deductible","$400 Copay/Visit","Gold",0.76629999999999998,"$10/$45/$90/50%","CommunityCare",null,"$30 / $60","Health Net CommunityCare","CC 3",279.48453746445148]
["A6","91450AZ0090026","CommunityCare Silver 4500 ","EHZ","Y","CommunityCare Silver 4500 ","Silver 4500 ","HMO","$4,500/$9,000","30%, after deductible","$7,350/$14,700",45,90,"30%, after deductible","30%, after deductible","$20 Copay/Visit","$50 Copay/Visit","30%, after deductible","30% after deductible","Silver",0.69979999999999998,"$15/$60/$120/50%","CommunityCare",null,"$45 / $90","Health Net CommunityCare","CC 4",249.82831307203475]
["A6","91450AZ0090029","CommunityCare Silver 6000","EJ0","Y","CommunityCare Silver 6000","Silver 6000","HMO","$6,000/$12,000","30%, after deductible","$7,350/$14,700",45,90,"30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30%, after deductible","30% after deductible","Silver",0.67359999999999998,"$20/$75/$225/50%","CommunityCare",null,"$45 / $90","Health Net CommunityCare","CC 5",243.6804383340361]

{"sheet":"Member_Census","index":10,"n_rows":220,"n_cols":40,"rows_kept":220,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Life and Health Census",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarter",null,55323.550000000032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trend",1,null,55323.549999999996]
[null,"Group Name: Example Group",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HMO",7.0000000000000007E-2,1,null,55323.549999999996]
[null,"Total Number of EE's in Group :",null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPO",0.10940996875816844,1,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision Subs"]
[null,"Age of the member is taken as of the effective date: 01/01/2017.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier","Subs","Spouse","Child",null,"Tier","Subs","Tier Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4,0,0,null,1,3,1]
[null,"Family members must be entered in the following order:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,0,null,2,1,2,null,null,null,"51485AZ0160003","51485AZ0160035","51485AZ0160005","51485AZ0160031","51485AZ0160032","51485AZ0160033","51485AZ0160034","91450AZ0160005","91450AZ0160019","91450AZ0090025","91450AZ0090026"]
[null,"Employee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,null,3,1,1.95,null,null,null,7263.0999999999995,5916.2800000000007,6018.24,4262.8199999999988,3812.62,4303.1900000000005,3770.77,5819.73,4903.2699999999995,5022.1899999999996,4231.3399999999992]
[null,"Spouse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,1,1,null,4,2,3.3]
[null,"Children (Oldest to youngest)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3,1,null,null,7,13.55,null,"Product",null,"PPO","PPO","PPO","PPO","PPO","PPO","PPO","HMO","HMO","HMO","HMO"]
[null,"If members are not entered in the correct order rates may not calculate correctly.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",1.2546125461254611,null,"Trend",null,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age 19+:",11,null,null,null,null,null,null,"Area Factor",null,0.86699539828332717,0.86699539828332717,0.86699539828332717,0.86699539828332717,0.86699539828332717,0.86699539828332717,0.86699539828332717,0.92506503578954513,0.92506503578954513,0.92506503578954513,0.92506503578954513]
[null,"Note: Bracketed values for Member Type and Health are the only accepted values.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mems",17,null,null,"Q1 Base Rate",null,435.50435841440873,354.74770384701679,360.86092059699735,255.60175598948774,228.60825839096046,258.02382575191501,226.09729706474732,327.05114507036495,275.55192331886201,282.23103503120689,237.78942741934182]
[null,"Rates will not be calculated if any other value is used.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependents",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vision",null,null,null,"Subs",7]
[null,"Employee Number","Name and/or ID (Optional)",null,null,"Member Type","Calculated\nAge","Date of Birth","Age","Health\n(Y or N)","Life Amount","Modified* Amount",null,"Child Count","Eligible","Age Band","Age Band Life","19+","Vision Key","Employee","Spouse","Child","Tier","Medical Key","Employee","Spouse","Child","Tier","Age Factor","51485AZ0160003","51485AZ0160035","51485AZ0160005","51485AZ0160031","51485AZ0160032","51485AZ0160033","51485AZ0160034","91450AZ0160005","91450AZ0160019","91450AZ0090025","91450AZ0090026"]
[null,1,"Employee 1",null,null,"Employee",26,"1990-04-05",null,"Y",15000,15000,null,0,1,26,"UNDER 30","Y","1/Employee/Y",1,1,0,2,"1/Employee/Y",1,1,1,4,1.024,386.64,314.95,320.37,226.92,202.96,229.07,200.73,309.8,261.02,267.35000000000002,225.25]
[null,1,"Employee 1 Spouse",null,null,"Spouse",25,"1991-12-15",null,"Y",null,0,null,0,1,25,"","Y","1/Spouse/Y","","","","","1/Spouse/Y","","","","",1.004,379.09,308.79000000000002,314.12,222.49,199,224.6,196.81,303.75,255.92,262.13,220.85]
[null,1,"Employee 1 Child",null,null,"Child",4,"2012-04-08",null,"Y",0,0,null,1,1,"0-20","","N","1/Child/N","","","","","1/Child/Y","","","","",0.63500000000000001,239.76,195.3,198.67,140.72,125.86,142.05000000000001,124.48,192.12,161.86000000000001,165.79,139.68]
[null,2,"Employee 2",null,null,"Employee",41,null,41,"Y",15000,15000,null,0,1,41,"40 - 44","Y","2/Employee/Y",1,0,0,1,"2/Employee/Y",1,0,0,1,1.302,491.61,400.45,407.35,288.52999999999997,258.06,291.26,255.22,393.91,331.88,339.93,286.39999999999998]
[null,3,"Employee 3",null,null,"Employee",43,null,43,"Y",15000,15000,null,0,1,43,"40 - 44","Y","3/Employee/Y",1,0,0,1,"3/Employee/Y",1,0,0,1,1.357,512.38,417.37,424.56,300.72000000000003,268.95999999999998,303.57,266.01,410.55,345.9,354.29,298.5]
[null,4,"Smith, Amy",null,null,"Employee",53,"1963-10-29",null,"Y",15000,15000,null,0,1,53,"50 - 54","Y","4/Employee/Y",1,1,1,4,"4/Employee/Y",1,1,5,4,2.04,770.26,627.42999999999995,638.24,452.08,404.33,456.36,399.89,617.19000000000005,520,532.61,448.74]
[null,4,"Smith, Joe",null,null,"Spouse",53,"1963-12-12",null,"Y",null,0,null,0,1,53,"","Y","4/Spouse/Y","","","","","4/Spouse/Y","","","","",2.04,770.26,627.42999999999995,638.24,452.08,404.33,456.36,399.89,617.19000000000005,520,532.61,448.74]
[null,4,"Smith, Joey",null,null,"Child",26,"1990-05-14",null,"Y",0,0,null,0,1,26,"","Y","4/Child/Y","","","","","4/Child/Y","","","","",1.024,386.64,314.95,320.37,226.92,202.96,229.07,200.73,309.8,261.02,267.35000000000002,225.25]
[null,4,"Smith, Betty",null,null,"Child",18,"1998-09-07",null,"Y",0,0,null,1,1,"0-20","","N","4/Child/N","","","","","4/Child/Y","","","","",0.63500000000000001,239.76,195.3,198.67,140.72,125.86,142.05000000000001,124.48,192.12,161.86000000000001,165.79,139.68]
[null,4,"Smith, Sam",null,null,"Child",17,"1999-12-11",null,"Y",0,0,null,2,1,"0-20","","N","4/Child/N","","","","","4/Child/Y","","","","",0.63500000000000001,239.76,195.3,198.67,140.72,125.86,142.05000000000001,124.48,192.12,161.86000000000001,165.79,139.68]
[null,4,"Smith, Billy",null,null,"Child",15,"2001-02-14",null,"Y",0,0,null,3,1,"0-20","","N","4/Child/N","","","","","4/Child/Y","","","","",0.63500000000000001,239.76,195.3,198.67,140.72,125.86,142.05000000000001,124.48,192.12,161.86000000000001,165.79,139.68]
[null,4,"Smith, Jane",null,null,"Child",13,"2003-06-18",null,"Y",0,0,null,4,0,"0-20","","N","4/Child/N","","","","","4/Child/Y","","","","",0.63500000000000001,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Employee 5",null,null,"Employee",70,"1946-12-01",null,"Y",15000,7500,null,0,1,"65 and over","70 - 74","Y","5/Employee/Y",1,0,0,1,"5/Employee/Y",1,0,0,1,3,1132.74,922.68000000000006,938.58,664.83,594.59999999999991,671.13,588.09,907.62000000000012,764.7,783.24,659.91]
[null,6,"Employee 6",null,null,"Employee",35,"1981-03-30",null,"Y",15000,15000,null,0,1,35,"35 - 39","Y","6/Employee/Y",1,0,0,1,"6/Employee/Y",1,0,1,3,1.222,461.4,375.84,382.32,270.8,242.2,273.37,239.54,369.71,311.49,319.04000000000002,268.8]
[null,6,"Employee 6 Child",null,null,"Child",11,"2005-08-29",null,"Y",0,0,null,1,1,"0-20","","N","6/Child/N","","","","","6/Child/Y","","","","",0.63500000000000001,239.76,195.3,198.67,140.72,125.86,142.05000000000001,124.48,192.12,161.86000000000001,165.79,139.68]
[null,7,"Wilson, Jim",null,null,"Employee",27,"1989-05-19",null,"Y",15000,15000,null,0,1,27,"UNDER 30","Y","7/Employee/Y",1,1,0,2,"7/Employee/Y",1,1,0,2,1.048,395.7,322.33,327.88,232.24,207.72,234.44,205.43,317.07,267.14,273.61,230.53]
[null,7,"Wilson, Sally",null,null,"Spouse",24,"1992-06-01",null,"Y",0,0,null,0,1,24,"","Y","7/Spouse/Y","","","","","7/Spouse/Y","","","","",1,377.58,307.56,312.86,221.61,198.2,223.71,196.03,302.54000000000002,254.9,261.08,219.97]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,null,null,0,null,null,null,null,0,null,0,0,"","","","//","","","","","//","","","","",{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"*Modified: Life and AD&D benefits reduce to 65% of the original benefit at age 65, and further reduce to 50% at age 70 and 35% at age 75."]

{"sheet":"Memo","index":11,"n_rows":80,"n_cols":21,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Group Name:","Example Group"]
[null,null,null,"Location:","Maricopa"]
[null,null,null,"Total Eligible Employees:",7]
[null,null,null,"Effective Date:","01/01/2018"]
[null,null,null,"Date of Proposal:","10/10/2017"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single","2-Party","E/C/C","Family"]
[null,"2018 Plans - Composite Rates",null,null,null,null,null,null,null,null,null,null,null,"Subs",3,1,1,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier Factor",1,2,1.95,3.3]
[]
[null,"Health Net PPO",null,null,"Select plan with \"X\"","Employee\nOnly","Employee +\nSpouse","Employee +\nChild(ren)","Family","Total Monthly Premium",null,null,null,"Total Monthly Premium*","Single","2-Party","E/C/C","Family"]
[null,"(Available in all counties statewide)"]
[null,"PPO 1","Platinum 750","$20/$40/$70/50%",null,709.39,1418.79,1383.32,2341,9612.2799999999988,null,"51485AZ0160003",null,7263.0999999999995,536.0221402214022,1072.0442804428044,1045.2431734317342,1768.8730627306272,7263.0999999999995]
[null,"PPO 2","Gold 1000 ","$20/$50/$100/50%",null,594.80999999999995,1189.6099999999999,1159.8699999999999,1962.86,8059.6299999999992,null,"51485AZ0160005",null,6018.24,444.15055350553502,888.30110701107003,866.09357933579327,1465.6968265682656,6018.24]
[null,"PPO 3","Gold 2500 ","$20/$50/$100/50%",null,572.32000000000005,1144.6500000000001,1116.03,1888.66,7754.9600000000009,null,"51485AZ0160035",null,5916.2800000000007,436.62583025830259,873.25166051660517,851.42036900368998,1440.8652398523984,5916.2800000000007]
[null,"PPO 4","Silver 3000","$20/$70/$120/50%",null,478.31,956.62,932.71,1578.43,6481.1200000000008,null,"51485AZ0160033",null,4303.1900000000005,317.57859778597788,635.15719557195575,619.27826568265687,1048.0093726937268,4303.1900000000005]
[null,"PPO 5","Silver 4000","$20/$70/$120/50%",null,428.8,857.6,836.16,1415.04,5810.24,null,"51485AZ0160031",null,4262.8199999999988,314.5992619926198,629.1985239852396,613.46856088560855,1038.1775645756452,4262.8199999999979]
[null,"PPO 6","Silver 5500","$20/$70/$120/50%",null,456.16,912.31,889.51,1505.32,6180.9400000000005,null,"51485AZ0160032",null,3812.62,281.37416974169741,562.74833948339483,548.67963099630992,928.53476014760145,3812.62]
[null,"PPO 7","Bronze 5000","$20 /$75/$300/50% $500 Brand Deductible",null,397.56,795.11,775.24,1311.94,5386.91,null,"51485AZ0160034",null,3770.77,278.28560885608857,556.57121771217714,542.65693726937275,918.34250922509227,3770.7700000000004]
[null,"PPO 8","Bronze  7350","0% after deductible",null,345.75,691.51,674.22,1140.99,4684.96]
[null,"PPO 9","Bronze 5500 ","50% after deductible",null,363.98,727.96,709.76,1201.1400000000001,4931.9400000000005]
[null,"PPO 10","Silver HSA 3000","$20/$70/$120/50% after deductible",null,433.91,867.82,846.12,1431.9,5879.47]
[null,"PPO 11","Silver HSA 4500","0% after deductible",null,457.3,914.6,891.73,1509.09,6196.41]
[null,"PPO 12","Bronze HSA 6550","0% after deductible",null,372.15,744.29,725.68,1228.08,5042.58,null,"91450AZ0160005",null,5819.73,429.50036900368997,859.00073800737994,837.52571955719543,1417.3512177121768,5819.7299999999987]
[null,null,null,null,null,null,null,null,null,null,null,"91450AZ0160019",null,4903.2699999999995,361.86494464944644,723.72988929889289,705.63664206642056,1194.1543173431733,4903.2699999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show_Memo"]
[null,"Health Net HMO",null,null,"Select plan with \"X\"","Employee\nOnly","Employee +\nSpouse","Employee +\nChild(ren)","Family","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in all counties statewide)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"HMO 1","Gold 1000 ","$10/$45/$90/50%",null,564.69000000000005,1129.3900000000001,1101.1500000000001,1863.49,7651.59,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"HMO 2","Gold 1500","$10/$45/$90/50%",null,546.36,1092.72,1065.4000000000001,1802.98,7403.16,null,"91450AZ0090025",null,5022.1899999999996,370.6413284132841,741.2826568265682,722.75059040590395,1223.1163837638376,5022.1899999999996,null,"SHOW"]
[null,"HMO 3","Gold 3000","$10/$45/$90/50%",null,532.19000000000005,1064.3800000000001,1037.77,1756.23,7211.18,null,"91450AZ0090026",null,4231.3399999999992,312.27601476014752,624.55202952029504,608.93822878228764,1030.5108487084867,4231.3399999999983,null,"SHOW"]
[null,"HMO 4","Silver 4500","$15/$60/$120/50%",null,468.23,936.47,913.05,1545.17,6344.55,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"HMO 5","Silver 6000","$20/$75/$225/50%",null,464.01,928.03,904.82,1531.24,6287.3600000000006,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"Health Net CommunityCare HMO",null,null,"Select plan with \"X\"","Employee\nOnly","Employee +\nSpouse","Employee +\nChild(ren)","Family","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in Maricopa and Pima counties)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"CC 1","Gold 1000","$10/$45/$90/50%",null,487.3,974.61,950.24,1608.11,6602.9699999999993,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"CC 2","Gold 1500","$10/$45/$90/50%",null,471.48,942.97,919.39,1555.9,6388.6,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"CC 3","Gold 3000","$10/$45/$90/50%",null,459.26,918.51,895.55,1515.55,6222.9400000000005,null,"51485AZ0160003",null,null,null,null,null,null,null,null,"SHOW"]
[null,"CC 4","Silver 4500 ","$15/$60/$120/50%",null,410.53,821.05,800.52,1354.73,5562.62,null,"51485AZ0160005",null,null,null,null,null,null,null,null,"SHOW"]
[null,"CC 5","Silver 6000","$20/$75/$225/50%",null,400.42,800.84,780.82,1321.39,5425.7000000000007,null,"51485AZ0160035",null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,"51485AZ0160033",null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,"51485AZ0160031",null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,"51485AZ0160032",null,null,null,null,null,null,null,null,"SHOW"]
[null,"2018 Plans - Age Banded Rates",null,null,null,null,null,null,null,null,null,"51485AZ0160034",null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"Health Net PPO",null,null,"Select plan with \"X\"","Total Monthly Premium",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"(Available in all counties statewide)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 1","Platinum 750","$20/$40/$70/50%",null,9612.2899999999991,null,null,null,null,null,"91450AZ0160005",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 2","Gold 1000 ","$20/$50/$100/50%",null,8059.61,null,null,null,null,null,"91450AZ0160019",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 3","Gold 2500 ","$20/$50/$100/50%",null,7754.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 4","Silver 3000","$20/$70/$120/50%",null,6481.1099999999988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 5","Silver 4000","$20/$70/$120/50%",null,5810.2300000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 6","Silver 5500","$20/$70/$120/50%",null,6180.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 7","Bronze 5000","$20 /$75/$300/50% $500 Brand Deductible",null,5386.8899999999994,null,null,null,null,null,"91450AZ0090025",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 8","Bronze  7350","0% after deductible",null,4684.97,null,null,null,null,null,"91450AZ0090026",null,null,null,null,null,null,null,null,"SHOW"]
[null,"PPO 9","Bronze 5500 ","50% after deductible",null,4931.95]
[null,"PPO 10","Silver HSA 3000","$20/$70/$120/50% after deductible",null,5879.47]
[null,"PPO 11","Silver HSA 4500","0% after deductible",null,6196.4000000000005]
[null,"PPO 12","Bronze HSA 6550","0% after deductible",null,5042.5699999999988]
[]
[]
[null,"Health Net HMO",null,null,"Select plan with \"X\"","Total Monthly Premium"]
[null,"(Available in all counties statewide)"]
[null,"HMO 1","Gold 1000 ","$10/$45/$90/50%",null,7651.5899999999983]
[null,"HMO 2","Gold 1500","$10/$45/$90/50%",null,7403.1499999999987]
[null,"HMO 3","Gold 3000","$10/$45/$90/50%",null,7211.1900000000005]
[null,"HMO 4","Silver 4500","$15/$60/$120/50%",null,6344.5599999999995]
[null,"HMO 5","Silver 6000","$20/$75/$225/50%",null,6287.37]
[]
[]
[null,"Health Net CommunityCare HMO",null,null,"Select plan with \"X\"","Total Monthly Premium"]
[null,"(Available in Maricopa and Pima counties)"]
[null,"CC 1","Gold 1000","$10/$45/$90/50%",null,6602.98]
[null,"CC 2","Gold 1500","$10/$45/$90/50%",null,6388.6000000000013]
[null,"CC 3","Gold 3000","$10/$45/$90/50%",null,6222.92]
[null,"CC 4","Silver 4500 ","$15/$60/$120/50%",null,5562.62]
[null,"CC 5","Silver 6000","$20/$75/$225/50%",null,5425.7199999999993]

{"sheet":"Rate_pg1","index":12,"n_rows":69,"n_cols":12,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:","Example Group"]
[null,null,null,null,"Location:","Maricopa"]
[null,null,null,null,"Total Eligible Employees:",7]
[null,null,null,null,"Effective Date:","01/01/2018"]
[null,null,null,null,"Date of Proposal:","10/10/2017"]
[]
[]
[null,"Health Net PPO"]
[null,null,null,"PPO 1",null,"PPO 2",null,"PPO 3"]
[null,null,null,"Platinum 750",null,"Gold 1000 ",null,"Gold 2500 "]
[null,null,null,"Rx: $20/$40/$70/50%",null,"Rx: $20/$50/$100/50%",null,"Rx: $20/$50/$100/50%",null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,"Employee 1",27,488.7,834.25,409.76,699.49,394.27,673.06,null,1,"SHOW"]
[null,"Employee 2",41,607.15,0,509.08,0,489.83,0,null,2,"SHOW"]
[null,"Employee 3",43,632.79999999999995,0,530.58000000000004,0,510.53,0,null,3,"SHOW"]
[null,"Smith, Amy",54,995.6,2749.4300000000003,834.78,2305.3199999999997,803.22,2218.17,null,4,"SHOW"]
[null,"Employee 5",71,1398.96,0,1173,0,1128.6600000000001,0,null,5,"SHOW"]
[null,"Employee 6",36,573.58000000000004,356.74,480.92,299.10999999999996,462.75,287.80999999999995,null,6,"SHOW"]
[null,"Wilson, Jim",28,506.89,468.18999999999994,425.01,392.55999999999995,408.95,377.72000000000008,null,7,"SHOW"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,8,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,9,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,10,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,11,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,12,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,13,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,14,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,15,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,16,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,17,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,18,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,19,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,20,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,21,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,22,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,23,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,24,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,25,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,26,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,27,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,28,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,29,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,30,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,31,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,32,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,33,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,34,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,35,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,36,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,37,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,38,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,39,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,40,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,41,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,42,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,43,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,44,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,45,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,46,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,47,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,48,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,49,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,50,"HIDE"]
[]
[null,"Total",null,5203.68,4408.6099999999997,4363.13,3696.4799999999996,4198.21,3556.76]
[null,"Total Monthly Premium",null,9612.2900000000009,null,8059.61,null,7754.97]
[null,"Average Premium",null,743.38285714285723,440.86099999999999,623.3042857142857,369.64799999999997,599.74428571428575,355.67600000000004]
[]
[null,null,null,"51485AZ0160003","51485AZ0160003","51485AZ0160005","51485AZ0160005","51485AZ0160035","51485AZ0160035"]
[null,null,null,1,null,2,null,3]

{"sheet":"Rate_pg2","index":13,"n_rows":69,"n_cols":18,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:","Example Group"]
[null,null,null,null,"Location:","Maricopa"]
[null,null,null,null,"Total Eligible Employees:",7]
[null,null,null,null,"Effective Date:","01/01/2018"]
[null,null,null,null,"Date of Proposal:","10/10/2017"]
[]
[]
[null,"Health Net PPO"]
[null,null,null,"PPO 4",null,"PPO 5",null,"PPO 6",null,"PPO 7",null,"PPO 8",null,"PPO 9"]
[null,null,null,"Silver 3000",null,"Silver 4000",null,"Silver 5500",null,"Bronze 5000",null,"Bronze  7350",null,"Bronze 5500 "]
[null,null,null,"Rx: $20/$70/$120/50%",null,"Rx: $20/$70/$120/50%",null,"Rx: $20/$70/$120/50%",null,"Rx: $20 /$75/$300/50% $500 Brand Deductible",null,"Rx: 0% after deductible",null,"Rx: 50% after deductible",null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,"Employee 1",27,329.51,562.49,295.39999999999998,504.27,314.25,536.43999999999994,273.88,467.53,238.19,406.60999999999996,250.75,428.04999999999995,null,1,"SHOW"]
[null,"Employee 2",41,409.37,0,367,0,390.41,0,340.26,0,295.92,0,311.52,0,null,2,"SHOW"]
[null,"Employee 3",43,426.67,0,382.5,0,406.9,0,354.63,0,308.42,0,324.68,0,null,3,"SHOW"]
[null,"Smith, Amy",54,671.28,1853.8100000000002,601.79999999999995,1661.9200000000003,640.19000000000005,1767.9500000000003,557.95000000000005,1540.84,485.25,1340.06,510.83,1410.71,null,4,"SHOW"]
[null,"Employee 5",71,943.26,0,845.61,0,899.58,0,783.99,0,681.84,0,717.78,0,null,5,"SHOW"]
[null,"Employee 6",36,386.74,240.52999999999997,346.7,215.62999999999994,368.82,229.39000000000004,321.44,199.92000000000002,279.56,173.87,294.29000000000002,183.04000000000002,null,6,"SHOW"]
[null,"Wilson, Jim",28,341.77,315.68000000000006,306.39999999999998,283,325.94,301.06,284.07,262.38000000000005,247.06,228.19,260.08,240.21999999999997,null,7,"SHOW"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,8,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,9,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,10,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,11,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,12,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,13,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,14,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,15,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,16,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,17,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,18,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,19,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,20,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,21,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,22,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,23,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,24,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,25,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,26,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,27,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,28,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,29,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,30,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,31,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,32,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,33,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,34,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,35,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,36,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,37,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,38,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,39,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,40,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,41,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,42,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,43,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,44,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,45,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,46,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,47,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,48,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,49,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,null,50,"HIDE"]
[]
[null,"Total",null,3508.6,2972.51,3145.41,2664.8200000000006,3346.09,2834.84,2916.2200000000003,2470.67,2536.2399999999998,2148.73,2669.93,2262.02]
[null,"Total Monthly Premium",null,6481.1100000000006,null,5810.2300000000005,null,6180.93,null,5386.89,null,4684.9699999999993,null,4931.95]
[null,"Average Premium",null,501.2285714285714,297.25100000000003,449.34428571428572,266.48200000000008,478.01285714285717,283.48400000000004,416.6028571428572,247.06700000000001,362.32,214.87299999999999,381.4185714285714,226.202]
[]
[null,null,null,"51485AZ0160036","51485AZ0160036","51485AZ0160033","51485AZ0160033","51485AZ0160038","51485AZ0160038","51485AZ0160039","51485AZ0160039","51485AZ0160040","51485AZ0160040","51485AZ0160032","51485AZ0160032"]
[null,null,null,4,null,5,null,6,null,7,null,8,null,9]

{"sheet":"Rate_pg3","index":14,"n_rows":69,"n_cols":12,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:","Example Group"]
[null,null,null,null,"Location:","Maricopa"]
[null,null,null,null,"Total Eligible Employees:",7]
[null,null,null,null,"Effective Date:","01/01/2018"]
[null,null,null,null,"Date of Proposal:","10/10/2017"]
[]
[]
[null,"Health Net PPO"]
[null,null,null,"PPO 10",null,"PPO 11",null,"PPO 12"]
[null,null,null,"Silver HSA 3000",null,"Silver HSA 4500",null,"Bronze HSA 6550"]
[null,null,null,"Rx: $20/$70/$120/50% after deductible",null,"Rx: 0% after deductible",null,"Rx: 0% after deductible",null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,"Employee 1",27,298.92,510.28000000000003,315.04000000000002,537.78,256.37,437.64,null,1,"SHOW"]
[null,"Employee 2",41,371.37,0,391.39,0,318.51,0,null,2,"SHOW"]
[null,"Employee 3",43,387.06,0,407.92,0,331.96,0,null,3,"SHOW"]
[null,"Smith, Amy",54,608.97,1681.7200000000005,641.79,1772.37,522.29,1442.35,null,4,"SHOW"]
[null,"Employee 5",71,855.69,0,901.83,0,733.89,0,null,5,"SHOW"]
[null,"Employee 6",36,350.84,218.2,369.75,229.96000000000004,300.89999999999998,187.14,null,6,"SHOW"]
[null,"Wilson, Jim",28,310.05,286.37000000000006,326.76,301.80999999999995,265.91000000000003,245.61,null,7,"SHOW"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,8,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,9,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,10,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,11,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,12,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,13,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,14,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,15,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,16,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,17,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,18,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,19,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,20,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,21,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,22,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,23,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,24,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,25,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,26,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,27,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,28,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,29,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,30,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,31,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,32,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,33,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,34,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,35,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,36,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,37,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,38,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,39,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,40,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,41,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,42,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,43,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,44,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,45,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,46,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,47,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,48,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,49,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,null,50,"HIDE"]
[]
[null,"Total",null,3182.9000000000005,2696.57,3354.4800000000005,2841.9199999999996,2729.83,2312.7399999999998]
[null,"Total Monthly Premium",null,5879.4700000000012,null,6196.4,null,5042.57]
[null,"Average Premium",null,454.7000000000001,269.65700000000004,479.21142857142866,284.19199999999995,389.97571428571428,231.27399999999997]
[]
[null,null,null,"51485AZ0160031","51485AZ0160031","51485AZ0160037","51485AZ0160037","51485AZ0160034","51485AZ0160034"]
[null,null,null,10,null,11,null,12]

{"sheet":"Rate_pg4","index":15,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:","Example Group"]
[null,null,null,null,"Location:","Maricopa"]
[null,null,null,null,"Total Eligible Employees:",7]
[null,null,null,null,"Effective Date:","01/01/2018"]
[null,null,null,null,"Date of Proposal:","10/10/2017"]
[]
[]
[null,"Health Net HMO"]
[null,null,null,"HMO 1",null,"HMO 2",null,"HMO 3",null,"HMO 4",null,"HMO 5"]
[null,null,null,"Gold 1000 ",null,"Gold 1500",null,"Gold 3000",null,"Silver 4500",null,"Silver 6000"]
[null,null,null,"Rx: $10/$45/$90/50%",null,"Rx: $10/$45/$90/50%",null,"Rx: $10/$45/$90/50%",null,"Rx: $15/$60/$120/50%",null,"Rx: $20/$75/$225/50%",null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,"Employee 1",27,389.02,664.07999999999993,376.39,642.52,366.63,625.85,322.57,550.6400000000001,319.66000000000003,545.68000000000006,null,1,"SHOW"]
[null,"Employee 2",41,483.3,0,467.61,0,455.49,0,400.75,0,397.14,0,null,2,"SHOW"]
[null,"Employee 3",43,503.72,0,487.37,0,474.73,0,417.68,0,413.91,0,null,3,"SHOW"]
[null,"Smith, Amy",54,792.52,2188.61,766.78,2117.54,746.9,2062.64,657.14,1814.7600000000002,651.22,1798.3900000000006,null,4,"SHOW"]
[null,"Employee 5",71,1113.5999999999999,0,1077.4499999999998,0,1049.52,0,923.37000000000012,0,915.06,0,null,5,"SHOW"]
[null,"Employee 6",36,456.58,283.96999999999997,441.75,274.75,430.3,267.62000000000006,378.59,235.45999999999998,375.17,233.33999999999997,null,6,"SHOW"]
[null,"Wilson, Jim",28,403.5,372.69000000000005,390.4,360.59000000000003,380.27,351.24,334.57,309.02999999999992,331.56,306.23999999999995,null,7,"SHOW"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,8,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,9,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,10,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,11,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,12,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,13,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,14,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,15,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,16,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,17,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,18,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,19,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,20,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,21,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,22,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,23,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,24,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,25,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,26,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,27,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,28,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,29,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,30,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,31,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,32,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,33,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,34,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,35,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,36,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,37,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,38,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,39,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,40,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,41,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,42,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,43,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,44,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,45,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,46,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,47,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,48,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,49,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,50,"HIDE"]
[]
[null,"Total",null,4142.24,3509.35,4007.7499999999995,3395.4,3903.84,3307.3499999999995,3434.6700000000005,2909.8900000000003,3403.72,2883.6500000000005]
[null,"Total Monthly Premium",null,7651.59,null,7403.15,null,7211.19,null,6344.5600000000013,null,6287.3700000000008]
[null,"Average Premium",null,591.74857142857138,350.935,572.53571428571422,339.54,557.69142857142856,330.73499999999996,490.66714285714295,290.98900000000003,486.24571428571426,288.36500000000007]
[]
[null,null,null,"91450AZ0160005","91450AZ0160005","91450AZ0160020","91450AZ0160020","91450AZ0160021","91450AZ0160021","91450AZ0160019","91450AZ0160019","91450AZ0160022","91450AZ0160022"]
[null,null,null,13,null,14,null,15,null,16,null,17]

{"sheet":"Rate_pg5","index":16,"n_rows":69,"n_cols":16,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Group Name:","Example Group"]
[null,null,null,null,"Location:","Maricopa"]
[null,null,null,null,"Total Eligible Employees:",7]
[null,null,null,null,"Effective Date:","01/01/2018"]
[null,null,null,null,"Date of Proposal:","10/10/2017"]
[]
[]
[null,"Health Net CommunityCare"]
[null,null,null,"CC 1",null,"CC 2",null,"CC 3",null,"CC 4",null,"CC 5"]
[null,null,null,"Gold 1000",null,"Gold 1500",null,"Gold 3000",null,"Silver 4500 ",null,"Silver 6000"]
[null,null,null,"Rx: $10/$45/$90/50%",null,"Rx: $10/$45/$90/50%",null,"Rx: $10/$45/$90/50%",null,"Rx: $15/$60/$120/50%",null,"Rx: $20/$75/$225/50%",null,null,"Employee Number","Hide/Show"]
[null,"Name","Age","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total","Employee Only","Dependents Total"]
[null,"Employee 1",27,335.71,573.06999999999994,324.81,554.47,316.38,540.09,282.81,482.77999999999992,275.85000000000002,470.90000000000009,null,1,"SHOW"]
[null,"Employee 2",41,417.07,0,403.53,0,393.07,0,351.36,0,342.71,0,null,2,"SHOW"]
[null,"Employee 3",43,434.69,0,420.58,0,409.67,0,366.2,0,357.19,0,null,3,"SHOW"]
[null,"Smith, Amy",54,683.91,1888.67,661.7,1827.3499999999997,644.54,1779.96,576.15,1591.0899999999997,561.97,1551.93,null,4,"SHOW"]
[null,"Employee 5",71,960.99,0,929.79,0,905.67,0,809.58,0,789.66000000000008,0,null,5,"SHOW"]
[null,"Employee 6",36,394.01,245.04999999999995,381.21,237.09999999999997,371.33,230.95,331.93,206.44,323.76,201.36,null,6,"SHOW"]
[null,"Wilson, Jim",28,348.2,321.60999999999996,336.89,311.16999999999996,328.16,303.09999999999997,293.33999999999997,270.94,286.12,264.27,null,7,"SHOW"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,8,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,9,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,10,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,11,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,12,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,13,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,14,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,15,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,16,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,17,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,18,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,19,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,20,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,21,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,22,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,23,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,24,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,25,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,26,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,27,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,28,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,29,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,30,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,31,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,32,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,33,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,34,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,35,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,36,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,37,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,38,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,39,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,40,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,41,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,42,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,43,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,44,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,45,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,46,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,47,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,48,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,49,"HIDE"]
[null,{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,null,50,"HIDE"]
[]
[null,"Total",null,3574.58,3028.4,3458.5099999999998,2930.0899999999997,3368.8199999999997,2854.1,3011.37,2551.2499999999995,2937.26,2488.46]
[null,"Total Monthly Premium",null,6602.98,null,6388.5999999999995,null,6222.92,null,5562.619999999999,null,5425.72]
[null,"Average Premium",null,510.65428571428572,302.84000000000003,494.07285714285712,293.00899999999996,481.25999999999993,285.40999999999997,430.19571428571425,255.12499999999994,419.60857142857145,248.846]
[]
[null,null,null,"91450AZ0090025","91450AZ0090025","91450AZ0090027","91450AZ0090027","91450AZ0090028","91450AZ0090028","91450AZ0090026","91450AZ0090026","91450AZ0090029","91450AZ0090029"]
[null,null,null,18,null,19,null,20,null,21,null,22]

{"sheet":"Life","index":17,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"},null,"Broker Name:",{"$f":"Broker_Name","v":"Broker Smith"}]
[null,null,"Effective Date:",{"$f":"TEXT(Eff_Dt,\"mm/dd/YYYY\")","v":"04/01/2018"},null,"Broker Phone:",{"$f":"TEXT(Broker_Phone,\"(###) ###-####\")","v":"(123) 456-7890"}]
[null,null,"Date of Proposal:",{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"},null,"SIC Code:",{"$f":"TEXT(SIC_Code,\"0000\")","v":"Rating Area 4"}]
[null,"Heath Net of Arizona, Inc.",null,null,null,null,"          Group Life AD&D Proposal"]
[]
[]
[null,"(Underwritten by Health Net Life Insurance Company)"]
[]
[]
[]
[]
[null,"Basic Life and AD&D Rates"]
[]
[null,"Age",null,"Life and AD&D Rate per $1,000","Employee Count","Life Volume","Monthly Premium"]
[null,"UNDER 30",null,0.19,{"$f":"Lookups!F23","v":2},{"$f":"Lookups!G23*IF($E$29>50,0,1)","v":30000},{"$f":"D16*F16/1000","v":5.7}]
[null,"30 - 34",null,0.21,{"$f":"Lookups!F24","v":0},{"$f":"Lookups!G24*IF($E$29>50,0,1)","v":0},{"$f":"D17*F17/1000","v":0}]
[null,"35 - 39",null,0.25,{"$f":"Lookups!F25","v":1},{"$f":"Lookups!G25*IF($E$29>50,0,1)","v":15000},3.75]
[null,"40 - 44",null,0.33,{"$f":"Lookups!F26","v":2},{"$f":"Lookups!G26*IF($E$29>50,0,1)","v":30000},9.9]
[null,"45 - 49",null,0.46,{"$f":"Lookups!F27","v":0},{"$f":"Lookups!G27*IF($E$29>50,0,1)","v":0},0]
[null,"50 - 54",null,0.74,{"$f":"Lookups!F28","v":1},{"$f":"Lookups!G28*IF($E$29>50,0,1)","v":15000},11.1]
[null,"55 - 59",null,1.1499999999999999,{"$f":"Lookups!F29","v":0},{"$f":"Lookups!G29*IF($E$29>50,0,1)","v":0},0]
[null,"60 - 64",null,2.2999999999999998,{"$f":"Lookups!F30","v":0},{"$f":"Lookups!G30*IF($E$29>50,0,1)","v":0},0]
[null,"65 - 69",null,3.82,{"$f":"Lookups!F31","v":0},{"$f":"Lookups!G31*IF($E$29>50,0,1)","v":0},0]
[null,"70 - 74",null,6.25,{"$f":"Lookups!F32","v":1},{"$f":"Lookups!G32*IF($E$29>50,0,1)","v":7500},46.875]
[null,"75 - 79",null,9.75,{"$f":"Lookups!F33","v":0},{"$f":"Lookups!G33*IF($E$29>50,0,1)","v":0},0]
[null,"80 - 84",null,14.16,{"$f":"Lookups!F34","v":0},{"$f":"Lookups!G34*IF($E$29>50,0,1)","v":0},0]
[null,"85 AND OVER",null,29.24,{"$f":"Lookups!F35","v":0},{"$f":"Lookups!G35*IF($E$29>50,0,1)","v":0},0]
[null,"TOTAL",null,null,{"$f":"SUM($E$16:$E$28)","v":7},{"$f":"SUM(F16:F28)","v":97500},{"$f":"SUM(G16:G28)","v":77.325000000000003}]
[null,{"$f":"IF(E29>=10,\"The Basic Life and AD&D Rate is \"&IF(F29=0,\"n/a\",TEXT(G29/F29*1000,\"$0.000\"))&\" per $1,000.\",\"\")","v":""}]
[]
[]
[null,"PROPOSAL FOOTNOTES"]
[null,1,"Life and AD&D benefits reduce to 65% of the original benefit at age 65, and further reduce to 50% of the original benefit at age 70."]
[]
[null,2,"Please see the attached page which contains Underwriting Guidelines and Guarantee Issue limits for Health Net Life "]
[null,null,"Insurance Company.  Requested coverage may be declined if Underwriting Guidelines are not met."]
[]
[null,3,"This quote is based on the census data provided.  Approval of coverage and final rates will be based on actual enrollment."]
[]
[null,4,"Rates as shown include AD&D."]
[]
[null,5,"Life rates are for illustrative purposes only.  The rates were based on the medical census.  We need to receive a current "]
[null,null,"list of all employees to be able to provide a final quote for Group Term Life Insurance."]

{"sheet":"Vision","index":18,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Group Name:",null,{"$f":"Grp_Name","v":"Example Group"},null,null,null,null,null,null,null,"Effective Date:",null,{"$f":"TEXT(Eff_Dt,\"mm/dd/YYYY\")","v":"04/01/2018"}]
[null,null,null,null,"Location:",null,{"$f":"Grp_County","v":"Maricopa"},null,null,null,null,null,null,null,"Date of Proposal:",null,{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[null,null,null,null,"Total Eligible Employees:",null,{"$f":"Total_EEs","v":7},null,null,null,null,null,null,null,"Broker Name:",null,{"$f":"Broker_Name","v":"Broker Smith"}]
[null,null,null,null,"Sales Representative:",null,{"$f":"Sales","v":"Sales Representative"},null,null,null,null,null,null,null,"Broker Phone:",null,{"$f":"TEXT(Broker_Phone,\"(###) ###-####\")","v":"(123) 456-7890"}]
[null,null,"Health Net of Arizona, Inc.",null,null,null,"New Group",null,null,null,null,null,null,null,null,null,"PPO Adult Vision Rider Rates"]
[]
[null,null,null,null,"BENEFITS",null,null,null,"MONTHLY PREMIUM RATES"]
[null,null,null,null,"Copays\n(Exam/Lenses)",null,"Frequency\n(Exam/Lenses/\nFrame)",null,"Employee Only",null,"Employee +\nSpouse",null,"Employee +\nChild(ren)",null,"Family",null,"Total Monthly\nGroup Premium"]
[null,null,"INVOLUNTARY RATES"]
[]
[null,"Elite 1010-1 (Involuntary)","Elite 1010-1",null,"$10 / $10",null,"12 / 12 / 12",null,{"$f":"VLOOKUP($B12,Vision_Wholesale,8,FALSE)","v":3.7},{"$error":"#N/A"},{"$f":"VLOOKUP($B12,Vision_Wholesale,9,FALSE)","v":7.4},null,{"$f":"VLOOKUP($B12,Vision_Wholesale,10,FALSE)","v":7.22},null,{"$f":"VLOOKUP($B12,Vision_Wholesale,11,FALSE)","v":12.21},{"$error":"#N/A"},{"$f":"VLOOKUP($B12,Vision_Wholesale,12,FALSE)","v":41.81}]
[]
[null,"Supreme 010-2 (Involuntary)","Supreme 010-2",null,"$0 / $10",null,"12 / 12 / 24",null,{"$f":"VLOOKUP($B14,Vision_Wholesale,8,FALSE)","v":2.61},{"$error":"#N/A"},{"$f":"VLOOKUP($B14,Vision_Wholesale,9,FALSE)","v":5.23},null,{"$f":"VLOOKUP($B14,Vision_Wholesale,10,FALSE)","v":5.09},null,{"$f":"VLOOKUP($B14,Vision_Wholesale,11,FALSE)","v":8.6199999999999992},{"$error":"#N/A"},{"$f":"VLOOKUP($B14,Vision_Wholesale,12,FALSE)","v":29.519999999999996}]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Preferred 1025-2 (Involuntary)","Preferred 1025-2",null,"$10 / $25",null,"12 / 12 / 24",null,{"$f":"VLOOKUP($B16,Vision_Wholesale,8,FALSE)","v":3.38},{"$error":"#N/A"},{"$f":"VLOOKUP($B16,Vision_Wholesale,9,FALSE)","v":6.75},null,{"$f":"VLOOKUP($B16,Vision_Wholesale,10,FALSE)","v":6.58},null,{"$f":"VLOOKUP($B16,Vision_Wholesale,11,FALSE)","v":11.14},{"$error":"#N/A"},{"$f":"VLOOKUP($B16,Vision_Wholesale,12,FALSE)","v":38.159999999999997}]
[]
[null,null,"VOLUNTARY RATES"]
[]
[null,"Elite 1010-1 (Voluntary)","Elite 1010-1",null,"$10 / $10",null,"12 / 12 / 12",null,{"$f":"VLOOKUP($B20,Vision_Wholesale,8,FALSE)","v":5.7},{"$error":"#N/A"},{"$f":"VLOOKUP($B20,Vision_Wholesale,9,FALSE)","v":11.4},null,{"$f":"VLOOKUP($B20,Vision_Wholesale,10,FALSE)","v":11.12},null,{"$f":"VLOOKUP($B20,Vision_Wholesale,11,FALSE)","v":18.809999999999999},{"$error":"#N/A"},{"$f":"VLOOKUP($B20,Vision_Wholesale,12,FALSE)","v":64.41}]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Supreme 010-2 (Voluntary)","Supreme 010-2",null,"$0 / $10",null,"12 / 12 / 24",null,{"$f":"VLOOKUP($B22,Vision_Wholesale,8,FALSE)","v":4.01},{"$error":"#N/A"},{"$f":"VLOOKUP($B22,Vision_Wholesale,9,FALSE)","v":8.0299999999999994},null,{"$f":"VLOOKUP($B22,Vision_Wholesale,10,FALSE)","v":7.82},null,{"$f":"VLOOKUP($B22,Vision_Wholesale,11,FALSE)","v":13.24},{"$error":"#N/A"},{"$f":"VLOOKUP($B22,Vision_Wholesale,12,FALSE)","v":45.339999999999996}]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Preferred 1025-2 (Voluntary)","Preferred 1025-2",null,"$10 / $25",null,"12 / 12 / 24",null,{"$f":"VLOOKUP($B24,Vision_Wholesale,8,FALSE)","v":6},{"$error":"#N/A"},{"$f":"VLOOKUP($B24,Vision_Wholesale,9,FALSE)","v":12},null,{"$f":"VLOOKUP($B24,Vision_Wholesale,10,FALSE)","v":11.7},null,{"$f":"VLOOKUP($B24,Vision_Wholesale,11,FALSE)","v":19.8},{"$error":"#N/A"},{"$f":"VLOOKUP($B24,Vision_Wholesale,12,FALSE)","v":67.8}]
[]
[null,null,{"$f":"\"This proposal is based on a total of \" & Adult_Count & \" adult (Age 19+) members.\"","v":"This proposal is based on a total of 12 adult (Age 19+) members."}]
[null,null,"Vision plans are underwritten by Health Net Life Insurance Company and serviced by Envolve Vision, Inc.  Envolve Vision, Inc."]
[null,null,"and Health Net Life Insurance Company are subsidiaries of Centene Corporation."]
[null,null,"1. Must be purchased in conjunction with Health Net of Arizona medical coverage."]
[null,null,"2. All vision rates are guaranteed for one year."]
[null,null,"3. Group must contribute at least 75% and maintain the minimum group participation of 75% during the contract period."]
[null,null,"4. Voluntary rates apply to groups with less than 75% participation."]
[null,null,"5. Minimum two (2) employees enrolled."]
[null,null,"6. There are no out-of-state requirements for Vision due to the national network, however, the company must be domiciled in Arizona."]
[null,null,"7. All sold Groups are subject to Underwriting approval."]

{"sheet":"Dental","index":19,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Group Name:",{"$f":"Grp_Name","v":"Example Group"},null,null,null," ",null,null,null,null,null,null,null,"Effective Date:",null,{"$f":"TEXT(Eff_Dt,\"mm/dd/YYYY\")","v":"04/01/2018"}]
[null,null,null,"Location:",{"$f":"Grp_County","v":"Maricopa"},null,null,null,"",null,null,null,null,null,null,null,"Date of Proposal:",null,{"$f":"TEXT(TODAY(),\"mm/dd/yyyy\")","v":"01/10/2018"}]
[null,null,null,"Total Eligible Employees:",{"$f":"Total_EEs","v":7},null,null,null,null,null,null,null,null,null,null,null,"Broker Name:",null,{"$f":"Broker_Name","v":"Broker Smith"}]
[null,null,null,"Sales Representative:",{"$f":"Sales","v":"Sales Representative"},null,null,null," ",null,null,null,null,null,null,null,"Broker Phone:",null,{"$f":"TEXT(Broker_Phone,\"(###) ###-####\")","v":"(123) 456-7890"}]
[null,"Health Net of Arizona, Inc.",null,null,null,"New Group (2 or more subscribers)",null,null,null,null,null,null,null,null,null,null,null,null,null,"PPO Dental Rider Rates"]
[]
[null,null,null,null,"BENEFITS",null,null,null,null,null,null,null,"MONTHLY PREMIUM RATES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,"Deductible \n(Single / Family)\nIn-Network : Out-of-Network",null,"Coinsurance %\nClass (I / II / III)\nIn-Network : Out-of-Network*",null,"Orthodontic \nBenefit",null,"Benefit Max / Calendar Year",null,"Employee\nOnly",null,"Employee +\nSpouse",null,"Employee +\nChild(ren)",null,"Family",null,"Total Monthly\nGroup Premium"]
[null,"PLAN NAME","DENTAL PLANS"]
[]
[null,"Green 1","DPPO D5050-19615-1500",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,1500,null,1500,null,52.18,null,104.36,null,108.77,null,168.5,null,{"$f":"ROUND(M13,2)*Census!$Y$8+ROUND(O13,2)*Census!$Y$9+ROUND(Q13,2)*Census!$Y$10+ROUND(S13,2)*Census!$Y$11","v":706.67}]
[]
[null,"Green 1","DPPO D5050-19615-1500 (V)",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,1500,null,1500,null,55.83,null,111.66,null,116.39,null,180.29,null,{"$f":"ROUND(M15,2)*Census!$Y$8+ROUND(O15,2)*Census!$Y$9+ROUND(Q15,2)*Census!$Y$10+ROUND(S15,2)*Census!$Y$11","v":756.11999999999989}]
[]
[null,"Green 2","DPPO D5050-196-1500",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,"Not covered",null,1500,null,49.39,null,98.79,null,96.51,null,152.19,null,{"$f":"ROUND(M17,2)*Census!$Y$8+ROUND(O17,2)*Census!$Y$9+ROUND(Q17,2)*Census!$Y$10+ROUND(S17,2)*Census!$Y$11","v":647.85}]
[]
[null,"Green 2","DPPO D5050-196-1500 (V)",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,"Not covered",null,1500,null,52.85,null,105.7,null,103.27,null,162.84,null,{"$f":"ROUND(M19,2)*Census!$Y$8+ROUND(O19,2)*Census!$Y$9+ROUND(Q19,2)*Census!$Y$10+ROUND(S19,2)*Census!$Y$11","v":693.2}]
[]
[null,"Green 5","DPPO D5075-185M-1500WP",null,"$50 / $150 : $75 / $225",null,"100 / 80 / 50 : 80 / 50 / 50",null,"Not covered",null,1500,null,36.69,null,73.38,null,73.540000000000006,null,115.14,null,{"$f":"ROUND(M21,2)*Census!$Y$8+ROUND(O21,2)*Census!$Y$9+ROUND(Q21,2)*Census!$Y$10+ROUND(S21,2)*Census!$Y$11","v":487.27}]
[]
[null,"Green 5","DPPO D5075-185M-1500WP (V)",null,"$50 / $150 : $75 / $225",null,"100 / 80 / 50 : 80 / 50 / 50",null,"Not covered",null,1500,null,39.26,null,78.52,null,78.680000000000007,null,123.2,null,{"$f":"ROUND(M23,2)*Census!$Y$8+ROUND(O23,2)*Census!$Y$9+ROUND(Q23,2)*Census!$Y$10+ROUND(S23,2)*Census!$Y$11","v":521.38}]
[]
[null,"White 6","DPPO D5050-185MP-1500",null,"$50 / $150 : $50 / $150",null,"100 / 80 / 50 : 100 / 80 / 50",null,"Not covered",null,1500,null,41.69,null,83.38,null,84.07,null,131.41,null,{"$f":"ROUND(M25,2)*Census!$Y$8+ROUND(O25,2)*Census!$Y$9+ROUND(Q25,2)*Census!$Y$10+ROUND(S25,2)*Census!$Y$11","v":555.33999999999992}]
[]
[null,"White 6","DPPO D5050-185MP-1500 (V)",null,"$50 / $150 : $50 / $150",null,"100 / 80 / 50 : 100 / 80 / 50",null,"Not covered",null,1500,null,44.61,null,89.21,null,89.96,null,140.61000000000001,null,{"$f":"ROUND(M27,2)*Census!$Y$8+ROUND(O27,2)*Census!$Y$9+ROUND(Q27,2)*Census!$Y$10+ROUND(S27,2)*Census!$Y$11","v":594.22}]
[]
[null,"* Percentages indicate coinsurance for Preventative Care, Major and Basic Services."]
[null,"Employer Paid Rates"]
[null,"1.  A minimum participation of 75% of the eligible employees is required. "]
[null,"     Note:  Employees waiving coverage due to group coverage through another employer (i.e. spousal coverage) will not be counted as eligible for the purposes or participation."]
[null,"2.  A minimum employer contribution of 50% of the employee premium is required."]
[null,"3.  Minimum of 2 eligible enrolled required. "]
[null,"4.  Rates are guaranteed for 12 months."]
[]
[null,"Orthodontia"]
[null,"1.  Available with DPPO D5050-19615-1500 and DPPO D5050-19615-1500 (V) (Green 1)."]
[null,"2.  Available for all groups of 10 or more enrolled employees OR for groups of 2 or more with proof of immediately prior indemnity orthodontic coverage."]
[]
[]
[null,"All Groups are subject to Underwriting approval."]
[]
[]
[null,"Health Net Life Insurance Company’s Dental PPO and dental indemnity insurance plans are provided by Unimerica Life Insurance Company and administered by Dental Benefit Providers, Inc. (together, the “DBP Entities”)."]
[null,"Obligations of Unimerica Life Insurance Company are not the obligations of or guaranteed by Health Net, Inc. or its affiliates."]

{"sheet":"HNAZ_Life","index":20,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Group Name:","Example Group",null,"Broker Name:","Broker Smith"]
[null,null,"Effective Date:","01/01/2018",null,"Broker Phone:","(123) 456-7890"]
[null,null,"Date of Proposal:","10/10/2017",null,"SIC Code:","Rating Area 4"]
[null,"Heath Net of Arizona, Inc.",null,null,null,null,"          Group Life AD&D Proposal"]
[]
[]
[null,"(Underwritten by Health Net Life Insurance Company)"]
[]
[]
[]
[]
[null,"Basic Life and AD&D Rates"]
[]
[null,"Age",null,"Life and AD&D Rate per $1,000","Employee Count","Life Volume","Monthly Premium"]
[null,"UNDER 30",null,0.19,2,30000,5.7]
[null,"30 - 34",null,0.21,0,0,0]
[null,"35 - 39",null,0.25,1,15000,3.75]
[null,"40 - 44",null,0.33,2,30000,9.9]
[null,"45 - 49",null,0.46,0,0,0]
[null,"50 - 54",null,0.74,1,15000,11.1]
[null,"55 - 59",null,1.1499999999999999,0,0,0]
[null,"60 - 64",null,2.2999999999999998,0,0,0]
[null,"65 - 69",null,3.82,0,0,0]
[null,"70 - 74",null,6.25,1,7500,46.875]
[null,"75 - 79",null,9.75,0,0,0]
[null,"80 - 84",null,14.16,0,0,0]
[null,"85 AND OVER",null,29.24,0,0,0]
[null,"TOTAL",null,null,7,97500,77.325000000000003]
[null,""]
[]
[]
[null,"PROPOSAL FOOTNOTES"]
[null,1,"Life and AD&D benefits reduce to 65% of the original benefit at age 65, and further reduce to 50% of the original benefit at age 70."]
[]
[null,2,"Please see the attached page which contains Underwriting Guidelines and Guarantee Issue limits for Health Net Life "]
[null,null,"Insurance Company.  Requested coverage may be declined if Underwriting Guidelines are not met."]
[]
[null,3,"This quote is based on the census data provided.  Approval of coverage and final rates will be based on actual enrollment."]
[]
[null,4,"Rates as shown include AD&D."]
[]
[null,5,"Life rates are for illustrative purposes only.  The rates were based on the medical census.  We need to receive a current "]
[null,null,"list of all employees to be able to provide a final quote for Group Term Life Insurance."]

{"sheet":"HNAZ_Vision","index":21,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Group Name:",null,"Example Group",null,null,null,null,null,null,null,"Effective Date:",null,"01/01/2018"]
[null,null,null,null,"Location:",null,"Maricopa",null,null,null,null,null,null,null,"Date of Proposal:",null,"10/10/2017"]
[null,null,null,null,"Total Eligible Employees:",null,7,null,null,null,null,null,null,null,"Broker Name:",null,"Broker Smith"]
[null,null,null,null,"Sales Representative:",null,"Sales Representative",null,null,null,null,null,null,null,"Broker Phone:",null,"(123) 456-7890"]
[null,null,"Health Net of Arizona, Inc.",null,null,null,"New Group",null,null,null,null,null,null,null,null,null,"PPO Adult Vision Rider Rates"]
[]
[null,null,null,null,"BENEFITS",null,null,null,"MONTHLY PREMIUM RATES"]
[null,null,null,null,"Copays\n(Exam/Lenses)",null,"Frequency\n(Exam/Lenses/\nFrame)",null,"Employee Only",null,"Employee +\nSpouse",null,"Employee +\nChild(ren)",null,"Family",null,"Total Monthly\nGroup Premium"]
[null,null,"INVOLUNTARY RATES"]
[]
[null,"Elite 1010-1 (Involuntary)","Elite 1010-1",null,"$10 / $10",null,"12 / 12 / 12",null,3.7,{"$error":"#N/A"},7.4,null,7.22,null,12.21,{"$error":"#N/A"},41.81]
[]
[null,"Supreme 010-2 (Involuntary)","Supreme 010-2",null,"$0 / $10",null,"12 / 12 / 24",null,2.61,{"$error":"#N/A"},5.23,null,5.09,null,8.6199999999999992,{"$error":"#N/A"},29.519999999999996]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Preferred 1025-2 (Involuntary)","Preferred 1025-2",null,"$10 / $25",null,"12 / 12 / 24",null,3.38,{"$error":"#N/A"},6.75,null,6.58,null,11.14,{"$error":"#N/A"},38.159999999999997]
[]
[null,null,"VOLUNTARY RATES"]
[]
[null,"Elite 1010-1 (Voluntary)","Elite 1010-1",null,"$10 / $10",null,"12 / 12 / 12",null,5.7,{"$error":"#N/A"},11.4,null,11.12,null,18.809999999999999,{"$error":"#N/A"},64.41]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Supreme 010-2 (Voluntary)","Supreme 010-2",null,"$0 / $10",null,"12 / 12 / 24",null,4.01,{"$error":"#N/A"},8.0299999999999994,null,7.82,null,13.24,{"$error":"#N/A"},45.339999999999996]
[null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Preferred 1025-2 (Voluntary)","Preferred 1025-2",null,"$10 / $25",null,"12 / 12 / 24",null,6,{"$error":"#N/A"},12,null,11.7,null,19.8,{"$error":"#N/A"},67.8]
[]
[null,null,"This proposal is based on a total of 12 adult (Age 19+) members."]
[null,null,"Vision plans are underwritten by Health Net Life Insurance Company and serviced by Envolve Vision, Inc.  Envolve Vision, Inc."]
[null,null,"and Health Net Life Insurance Company are subsidiaries of Centene Corporation."]
[null,null,"1. Must be purchased in conjunction with Health Net of Arizona medical coverage."]
[null,null,"2. All vision rates are guaranteed for one year."]
[null,null,"3. Group must contribute at least 75% and maintain the minimum group participation of 75% during the contract period."]
[null,null,"4. Voluntary rates apply to groups with less than 75% participation."]
[null,null,"5. Minimum two (2) employees enrolled."]
[null,null,"6. There are no out-of-state requirements for Vision due to the national network, however, the company must be domiciled in Arizona."]
[null,null,"7. All sold Groups are subject to Underwriting approval."]

{"sheet":"HNAZ_Dental","index":22,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Group Name:","Example Group",null,null,null," ",null,null,null,null,null,null,null,"Effective Date:",null,"01/01/2018"]
[null,null,null,"Location:","Maricopa",null,null,null,"",null,null,null,null,null,null,null,"Date of Proposal:",null,"10/10/2017"]
[null,null,null,"Total Eligible Employees:",7,null,null,null,null,null,null,null,null,null,null,null,"Broker Name:",null,"Broker Smith"]
[null,null,null,"Sales Representative:","Sales Representative",null,null,null," ",null,null,null,null,null,null,null,"Broker Phone:",null,"(123) 456-7890"]
[null,"Health Net of Arizona, Inc.",null,null,null,"New Group (2 or more subscribers)",null,null,null,null,null,null,null,null,null,null,null,null,null,"PPO Dental Rider Rates"]
[]
[null,null,null,null,"BENEFITS",null,null,null,null,null,null,null,"MONTHLY PREMIUM RATES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,"Deductible \n(Single / Family)\nIn-Network : Out-of-Network",null,"Coinsurance %\nClass (I / II / III)\nIn-Network : Out-of-Network*",null,"Orthodontic \nBenefit",null,"Benefit Max / Calendar Year",null,"Employee\nOnly",null,"Employee +\nSpouse",null,"Employee +\nChild(ren)",null,"Family",null,"Total Monthly\nGroup Premium"]
[null,"PLAN NAME","DENTAL PLANS"]
[]
[null,"Green 1","DPPO D5050-19615-1500",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,1500,null,1500,null,52.18,null,104.36,null,108.77,null,168.5,null,706.67]
[]
[null,"Green 1","DPPO D5050-19615-1500 (V)",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,1500,null,1500,null,55.83,null,111.66,null,116.39,null,180.29,null,756.11999999999989]
[]
[null,"Green 2","DPPO D5050-196-1500",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,"Not covered",null,1500,null,49.39,null,98.79,null,96.51,null,152.19,null,647.85]
[]
[null,"Green 2","DPPO D5050-196-1500 (V)",null,"$50 / $150 : $50 / $150",null,"100 / 90 / 60 : 100 / 80 / 50",null,"Not covered",null,1500,null,52.85,null,105.7,null,103.27,null,162.84,null,693.2]
[]
[null,"Green 5","DPPO D5075-185M-1500WP",null,"$50 / $150 : $75 / $225",null,"100 / 80 / 50 : 80 / 50 / 50",null,"Not covered",null,1500,null,36.69,null,73.38,null,73.540000000000006,null,115.14,null,487.27]
[]
[null,"Green 5","DPPO D5075-185M-1500WP (V)",null,"$50 / $150 : $75 / $225",null,"100 / 80 / 50 : 80 / 50 / 50",null,"Not covered",null,1500,null,39.26,null,78.52,null,78.680000000000007,null,123.2,null,521.38]
[]
[null,"White 6","DPPO D5050-185MP-1500",null,"$50 / $150 : $50 / $150",null,"100 / 80 / 50 : 100 / 80 / 50",null,"Not covered",null,1500,null,41.69,null,83.38,null,84.07,null,131.41,null,555.33999999999992]
[]
[null,"White 6","DPPO D5050-185MP-1500 (V)",null,"$50 / $150 : $50 / $150",null,"100 / 80 / 50 : 100 / 80 / 50",null,"Not covered",null,1500,null,44.61,null,89.21,null,89.96,null,140.61000000000001,null,594.22]
[]
[null,"* Percentages indicate coinsurance for Preventative Care, Major and Basic Services."]
[null,"Employer Paid Rates"]
[null,"1.  A minimum participation of 75% of the eligible employees is required. "]
[null,"     Note:  Employees waiving coverage due to group coverage through another employer (i.e. spousal coverage) will not be counted as eligible for the purposes or participation."]
[null,"2.  A minimum employer contribution of 50% of the employee premium is required."]
[null,"3.  Minimum of 2 eligible enrolled required. "]
[null,"4.  Rates are guaranteed for 12 months."]
[]
[null,"Orthodontia"]
[null,"1.  Available with DPPO D5050-19615-1500 and DPPO D5050-19615-1500 (V) (Green 1)."]
[null,"2.  Available for all groups of 10 or more enrolled employees OR for groups of 2 or more with proof of immediately prior indemnity orthodontic coverage."]
[]
[]
[null,"All Groups are subject to Underwriting approval."]
[]
[]
[null,"Health Net Life Insurance Company’s Dental PPO and dental indemnity insurance plans are provided by Unimerica Life Insurance Company and administered by Dental Benefit Providers, Inc. (together, the “DBP Entities”)."]
[null,"Obligations of Unimerica Life Insurance Company are not the obligations of or guaranteed by Health Net, Inc. or its affiliates."]