ࡱ>  ZO\pHerrin, Jill A Ba==<#8X@"1Arial1Calibri1Calibri1Calibri1Arial1Arial1Arial1 Calibri1 Calibri1Calibri1 Calibri1Calibri14Calibri1 Calibri1Calibri1Calibri1,8Calibri18Calibri18Calibri1>Calibri14Calibri1<Calibri1?Calibri1h8Cambria1Calibri1 Calibri1Calibri1Calibri1Calibri18Calibri18Calibri1Calibri1Calibri"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)% [$-F800]dddd\,\ mmmm\ dd\,\ yyyy$[$-409]dddd\,\ mmmm\ dd\,\ yyyy[$-409]h:mm:ss\ AM/PM "$"#,##0.00 "$"#,##0.0 "$"#,##0                                                                      ff + ) , *     P  P        `               a>    "@ @  " +    " + <@ @   h "   ! "    *   "*   "*    *   + h@@3  h@3  h @3  H ,         x@ @ ,  x @ @ ,  x@ @ ,  | @ @ ,  x @ @ ,  | @ @ , !   H  " +x@3 +x3 +x 3 +x@ 3 +x 3 +x 3 ||m}A} yyyyy_(*ef;_(@_) }A} yyyyy_(*ef;_(@_) }A} yyyyy_(*ef;_(@_) }A} yyyyy_(*ef;_(@_) }A} yyyyy_(*ef;_(@_) }A} yyyyy_(*ef ;_(@_) }A} yyyyy_(*L;_(@_) }A} yyyyy_(*L;_(@_) }A} yyyyy_(*L;_(@_) }A} yyyyy_(*L;_(@_) }A} yyyyy_(*L;_(@_) }A} yyyyy_(*L ;_(@_) }A} yyyyy_(*23;_(@_) }A} yyyyy_(*23;_(@_) }A} yyyyy_(*23;_(@_) }A} yyyyy_(*23;_(@_) }A}  yyyyy_(*23;_(@_) }A}! yyyyy_(*23 ;_(@_) }A}" yyyyy_(*;_(@_) }A}# yyyyy_(*;_(@_) }A}$ yyyyy_(*;_(@_) }A}% yyyyy_(*;_(@_) }A}& yyyyy_(*;_(@_) }A}' yyyyy_(* ;_(@_) }A}( yyyyy_(*;_(@_) }}) }yyyyy_(*;_(@_)    }}* yyyyy_(*;_(@_) ??? ??? ??? ???}-}/ yyyyy_(*}A}0 ayyyyy_(*;_(@_) }A}1 yyyyy_(*;_(@_) }A}2 yyyyy_(*?;_(@_) }A}3 yyyyy_(*23;_(@_) }-}4 yyyyy_(*}}5 ??vyyyyy_(*̙;_(@_)    }A}6 }yyyyy_(*;_(@_) }A}7 eyyyyy_(*;_(@_) }x}:yyyyy_(*;_(  }}; ???yyyyy_(*;_(??? ???  ??? ???}-}> yyyyy_(*}U}? yyyyy_(*;_( }-}@ yyyyy_(*}}A}-}B_(*}}C}}D}}E}}F}}G}}H}}I}}J}}K}}L}-}M _(*}-}Nef_(*}}O}-}Pef_(*}}Q}-}Ref_(*}}S}-}Tef_(*}}U}A}V f_(*L ;_(}A}W f_(*L ;_(}A}X f_(*L ;_(}}Y}}Z}-}[ f_(*}A}^ f_(*L;_(}A}_ f_(*L;_(}A}` f_(*L;_(}A}a f_(*L;_(}A}b f_(*L;_(}A}c f_(*L;_(}-}d ^_af_(*}-}e_(*}-}f _(*}A}g _(*L ;_(}A}h _(*L ;_(}A}i _(*L ;_(}A}j _(*L ;_(}A}k _(*L ;_(}A}l _(*L ;_( 20% - Accent1M 20% - Accent1 ef % 20% - Accent2M" 20% - Accent2 ef % 20% - Accent3M& 20% - Accent3 ef % 20% - Accent4M* 20% - Accent4 ef % 20% - Accent5M. 20% - Accent5 ef % 20% - Accent6M2 20% - Accent6  ef % 40% - Accent1M 40% - Accent1 L % 40% - Accent2M# 40% - Accent2 L渷 % 40% - Accent3M' 40% - Accent3 L % 40% - Accent4M+ 40% - Accent4 L % 40% - Accent5M/ 40% - Accent5 L % 40% - Accent6M3 40% - Accent6  Lմ % 60% - Accent1M 60% - Accent1 23 % 60% - Accent2M$ 60% - Accent2 23ږ % 60% - Accent3M( 60% - Accent3 23כ % 60% - Accent4M, 60% - Accent4 23 % 60% - Accent5M0 60% - Accent5 23 %! 60% - Accent6M4 60% - Accent6  23 % "Accent1AAccent1 O % #Accent2A!Accent2 PM % $Accent3A%Accent3 Y % %Accent4A)Accent4 d % &Accent5A-Accent5 K % 'Accent6A1Accent6  F %(Bad9Bad  %) Calculation Calculation  }% * Check Cell Check Cell  %????????? ???+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory TextG5Explanatory Text % 0Good;Good  a%1 Heading 1G Heading 1 I}%O2 Heading 2G Heading 2 I}%?3 Heading 3G Heading 3 I}%234 Heading 49 Heading 4 I}% 5InputuInput ̙ ??v% 6 Linked CellK Linked Cell }% 7NeutralANeutral  e%"Normal 8Normal 29Normal 2 2 2 2 :Noteb Note   ;OutputwOutput  ???%????????? ???<$Percent= Percent 2 >Title1Title I}% ?TotalMTotal %OO@ Warning Text? Warning Text %XTableStyleMedium9PivotStyleLight16` L<FY22 [FY21Sheet2JSheet3  ;  ;5K" PAY LEVELREGULAR SALARY MO SUPPLEMENT1 X SUPPLEMENT TOTAL SALARY FICA/MEDICAREUCIWCIHEALTHPLIFRINGE ADMIN-O/HTOTALS RISK CLASSNUMBER OF EMPLOYEESTOTAL PER PAY LEVEL GRAND TOTALNOTE:&1. MAKE SURE TO CHANGE THE RISK CLASS B2. YOU CAN ONLY CHANGE AND KEY YOUR INFORMATION IN THE GREEN AREA@2020-2021 ANNUAL ESTIMATED COST PER EMPLOYEE (SUBJECT TO CHANGE),. TOTAL ER PAID BENEFITS BENEFIT %6The rates to use for FY 2021 budgeting are as follows: Residents: $0 - $69,999 $70,000 +HThe rate to use for employees less than 50% FTE remains unchanged at 9%.AngelaAngela Hintzel Smith, CPA % BENEFITS RATES/MO.@2021-2022 ANNUAL ESTIMATED COST PER EMPLOYEE (SUBJECT TO CHANGE),. ESTIMATE ONLY*8 9u9: g;ccB ZO #rc  dMbP?_*+%SP&LPlease call Medical Foundation @ (713) 500-5243 for assistance.&RCREATED &T &D&?'?(?)?M HP PageWide Pro 552 Printer3C odXXLegalGIS4DINU" *O2SMTJ{548be9c6-0e83-431f-85b1-b9cd75f41f1d}InputBinFORMSOURCERESDLLUniresDLLLocaleEnglish_United_StatesStringsCluster0IDS_ABOUTTAB_NAMEStringsCluster1IDS_ABOUT_HP_COPYRIGHT1PrintQualityHighUserResolutionProfessionalResolution600dpiDeviceCollationDeviceUncollatedColorModeColorOutputPaperSizeLEGALOrientationLANDSCAPE_CC90MediaTypeAutoSelectMediaTypeDuplexNONEJobFlipPageUpfalseDocumentNUp1NUpBordersOffPresentationDirectionRightBottomCollateONPageRotate180NoRotationJobPageOrderStandardDocumentInkDryTimeDryZeroDocumentInkSaturationSaturationZeroDocumentBlackInkSpreadInkSpreadDefaultDocumentRGBColorRGBColorRGBJobStorageJobStorageOffJobStorageJobNameJobNameAutoJobStorageUserNameUserNameCurrentJobStoragePrivateSecurePrivateSecureOffJobStorageJobNameExistJobNameExistsUseJobStorageSavePasswordSavePasswordOffDocumentInsertPagesNoInsertPagesDocumentBlankSheetException1BeforeExceptionPagesDocumentBlankSheetException2BeforeExceptionPagesDocumentMediaException1MediaException1DocumentMediaException2MediaException2DocumentExceptionUsageSpecifiedPagesPageBlackTextNoneGUIStringsIDS_USE_PAPER_SIZEDocumentCoverFrontNoCoverDocumentCoverBackNoCoverDocumentInterleavesNoInterleavesPageWatermarkTextPageWatermarkPlacementCenterPageWatermarkLayeringOverlayPageWatermarkUsageAllPagesPagePoster1DocumentBindingNONEPageScalingNONEScaleOffsetAlignmentCenter*V4DM !,>TCux&Dd~~~B~h~~$~:d$(~,~~ ,T~~4~8v4~4~R~< ~ <  < @< j@ D H L L:PTXX\D`rttx|. 0h     <0 8 @J  d bArrayZoomPosterNUpBorderWidthNUpBorderLengthNUpBorderDashLengthFrontCoverMediaSizeFrontCoverMediaSizeWidthFrontCoverMediaSizeHeightFrontCoverMediaTypeFrontCoverInputBinBackCoverMediaSizeBackCoverMediaSizeWidthBackCoverMediaSizeHeightBackCoverMediaTypeBackCoverInputBinInterleavesMediaSizeInterleavesMediaSizeWidthInterleavesMediaSizeHeightInterleavesMediaTypeInterleavesInputBinInsertEmptyPagesMediaSizeInsertEmptyPagesMediaSizeWidthInsertEmptyPagesMediaSizeHeightInsertEmptyPagesMediaTypeInsertEmptyPagesInputBinInsertEmptyPagesExceptionUsageInsertEmptyPagesListInsertPrintPagesMediaSizeInsertPrintPagesMediaSizeWidthInsertPrintPagesMediaSizeHeightInsertPrintPagesMediaTypeInsertPrintPagesInputBinInsertPrintPagesExceptionUsageInsertPrintPagesListTargetMediaSizeTargetMediaSizeWidthTargetMediaSizeHeightBindingGutterSignaturePagesPageWatermarkNameHPageWatermarkPlacementOffsetWidthPageWatermarkPlacementOffsetHeightPageWatermarkTransparencyPageWatermarkTextTextHPageWatermarkTextFontSizePageWatermarkTextAnglePageWatermarkTextColorPageWatermarkTextFontHPageWatermarkTextOutlinePageWatermarkTextBoldPageWatermarkTextItalicPageWatermarkTextRightToLeftPageWatermarkImageFileHPageWatermarkImageScaleWidthPageWatermarkImageScaleHeightJobNameUserNamePINPasswordShortcutNameDuplexModedns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPages<ns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPages20061HFFFF000000610041ddManual"5XX??&U} A} IA} A}  A}  A} $ A} A} $ A} m A} IA} A} A} m A} m A}  A} m A} $A} A} $ A#;UQQQQQ Q Q Q Q       @   @       A! Y YYYYYZ B B B B B BBB B  B  B  B  B  B B B BL?M0@ NNO0@D MOM~ f5@" MQ[@ DD~  P@2 O@ D % Bf ~  Ou@ OSt$ѡ@ ( LLLQ?4OyǙ3@D D D D D~ R!S  DDL@M@Q@ NNO@Q@ L MOM~ f5@ M ףp}N@    LL~  P@ O@  & L% Bf ~  Ou@ Oe#y@ OW@( LLLLL~ RS   LLL@M@ NNO@  MOM~ f5@ Mףp=@  ~  P@ O@  ~  Ou@ O$(~@ On@~ RS L@MP@ NNOP@  MOM~ f5@ Mp= @  ~  P@ O@  ~  Ou@ Oy6>7@ O=0>@~ RS L@M@@ NNO@@ MOM~ f4@ M@  ~  P@ O@  ~  Ou@ On@ OK7Q@~ RS  L@M@ NN O@  MOM~ f4@ M@  ~ P@ O@  ~ Ou@ Od;O'@   O-O@ ~ R S  L@MP@ NN OP@ MOM~ f4@ Mgfff@  ~ P@ O@  ~ Ou@ OT㥛ۥ@   O@ ~ R S  L @M 2@ TT O 2@  MOM~ f4@ M@  ~ P@ O@  ~ Ou@ One@   OK7@ ~ R! S D D  L"@M@ TT O@ MOM~ f4@ M{@ ~ P@ O@  ~ Ou@ OʡE@   O8A`@ ~ R! S D D  CD DDD DD  E FF  B  B B#GM %  HH  I?JD@ HH  I@J@P@  I@J@Y@  I@Jg@  I@J`q@  V  WX K  g  hi  ghi  ghi  g  hi  ghi  ghi  jkl \]]]\]]]\]]]BX" &&&&&,,6_$$& !", \]]]!\]]]"d]]] r(H# ]  "  '       >@d      b(b(5 ?ϿggD ZO D  dMbP?_*+%SP&LPlease call Medical Foundation @ (713) 500-5243 for assistance.&RCREATED &T &D&?'?(?)?M HP PageWide Pro 552 Printer3C odXXLegalGIS4DINU" *O2SMTJ{548be9c6-0e83-431f-85b1-b9cd75f41f1d}InputBinFORMSOURCERESDLLUniresDLLLocaleEnglish_United_StatesStringsCluster0IDS_ABOUTTAB_NAMEStringsCluster1IDS_ABOUT_HP_COPYRIGHT1PrintQualityHighUserResolutionProfessionalResolution600dpiDeviceCollationDeviceUncollatedColorModeColorOutputPaperSizeLEGALOrientationLANDSCAPE_CC90MediaTypeAutoSelectMediaTypeDuplexNONEJobFlipPageUpfalseDocumentNUp1NUpBordersOffPresentationDirectionRightBottomCollateONPageRotate180NoRotationJobPageOrderStandardDocumentInkDryTimeDryZeroDocumentInkSaturationSaturationZeroDocumentBlackInkSpreadInkSpreadDefaultDocumentRGBColorRGBColorRGBJobStorageJobStorageOffJobStorageJobNameJobNameAutoJobStorageUserNameUserNameCurrentJobStoragePrivateSecurePrivateSecureOffJobStorageJobNameExistJobNameExistsUseJobStorageSavePasswordSavePasswordOffDocumentInsertPagesNoInsertPagesDocumentBlankSheetException1BeforeExceptionPagesDocumentBlankSheetException2BeforeExceptionPagesDocumentMediaException1MediaException1DocumentMediaException2MediaException2DocumentExceptionUsageSpecifiedPagesPageBlackTextNoneGUIStringsIDS_USE_PAPER_SIZEDocumentCoverFrontNoCoverDocumentCoverBackNoCoverDocumentInterleavesNoInterleavesPageWatermarkTextPageWatermarkPlacementCenterPageWatermarkLayeringOverlayPageWatermarkUsageAllPagesPagePoster1DocumentBindingNONEPageScalingNONEScaleOffsetAlignmentCenter*V4DM !,>TCux&Dd~~~B~h~~$~:d$(~,~~ ,T~~4~8v4~4~R~< ~ <  < @< j@ D H L L:PTXX\D`rttx|. 0h     <0 8 @J  d bArrayZoomPosterNUpBorderWidthNUpBorderLengthNUpBorderDashLengthFrontCoverMediaSizeFrontCoverMediaSizeWidthFrontCoverMediaSizeHeightFrontCoverMediaTypeFrontCoverInputBinBackCoverMediaSizeBackCoverMediaSizeWidthBackCoverMediaSizeHeightBackCoverMediaTypeBackCoverInputBinInterleavesMediaSizeInterleavesMediaSizeWidthInterleavesMediaSizeHeightInterleavesMediaTypeInterleavesInputBinInsertEmptyPagesMediaSizeInsertEmptyPagesMediaSizeWidthInsertEmptyPagesMediaSizeHeightInsertEmptyPagesMediaTypeInsertEmptyPagesInputBinInsertEmptyPagesExceptionUsageInsertEmptyPagesListInsertPrintPagesMediaSizeInsertPrintPagesMediaSizeWidthInsertPrintPagesMediaSizeHeightInsertPrintPagesMediaTypeInsertPrintPagesInputBinInsertPrintPagesExceptionUsageInsertPrintPagesListTargetMediaSizeTargetMediaSizeWidthTargetMediaSizeHeightBindingGutterSignaturePagesPageWatermarkNameHPageWatermarkPlacementOffsetWidthPageWatermarkPlacementOffsetHeightPageWatermarkTransparencyPageWatermarkTextTextHPageWatermarkTextFontSizePageWatermarkTextAnglePageWatermarkTextColorPageWatermarkTextFontHPageWatermarkTextOutlinePageWatermarkTextBoldPageWatermarkTextItalicPageWatermarkTextRightToLeftPageWatermarkImageFileHPageWatermarkImageScaleWidthPageWatermarkImageScaleHeightJobNameUserNamePINPasswordShortcutNameDuplexModedns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:Plainpsk:AutoSelectns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPages<ns0000:UsePageMediaSizepsk:AutoSelectpsk:AutoSelectns0000:SpecifiedPages20061HFFFF000000610041ddManual"5XX??&U} A} IA} A}  A}  A} $ A} A} $ A} m A} IA} A} A} m A} m A}  A} m A} $A} A} $ AD;UQQQQQQ Q Q Q       @   @     ;U  YYYYYY~ Z@ B B B B B B B B B  B  B  B  B  B B B BL?MN@ NNON@D%MPn@D/$?~ O S@&Mm~@ DMb? M@@ D # M䥛8.@ %~  P@ OД@  & L% Bf ~  Ou@: O9̗h>@$DD D D Q?4O3PYJ@ D D D D D~ R!S  DDL@Mg@ NNOg@ LMz@ L/$?~ O S@M(\"@  LMb?M@@  D  MQ(@    -~  P@ OД@  ~  Ou@ O:pС@ . $LLLLQ?OH)@( LLLLL~ RS!   LLL@M@:@ NNO@:@M`"{@~ O S@M'1@ M@@ M9vN@  ~  P@ OД@  ~  Ou@ O,`2>@ O {a@ ~ RS#L@M>@ NNO>@MT㥛@ ~ O S@M|?5^@' M@@ My&1pA@  ~  P@ OД@  ~  Ou@ O7OuE@ Oh4G@"~ RS$L@Mp @ NNOp @MʡEfڴ@ ~ O S@M'1r@M@@ Mrh@  ~  P@ OД@  ~  Ou@ O@+0d}@ Ohӈ)@~ RSL@MЖ@ NNOЖ@M{Gq@ ~ O S@M{G@ M@@  MQ&*@  ~  P@ OД@ ~  Ou@ O=L@ O%C@~ RS! L@M.@ NN O.@  MffffVA@ ~ O S@ Mgffff@'  M@@  Mѐ@  ~ P@ OД@  ~ Ou@ OZ@   O@q@ ~ R S L @M@ TT O@  MbX9϶@ ~ O S@ M/$@  M@@  MV-r@  ~ P@ OД@  ~ Ou@ OR c@   Ok-@ ~ R! S" D D  L"@O@@ TT O@@  M#~a@~ O S@ MV-@  M@@ Mw0@  ~ P@2 OД@D % Bf ~ Ou@ OLTo @   OqrCbx@~ R! S) D D  CD DDD DD  E FF B B B# GM %  HH  I?JF@ HH  I@JQ@  I@J[@  I@Ji@  I@J s@  V  WX K  g  hi  ghi  ghi  g  hi  ghi  ghi  jkl e YYYYYYZ@-D"ksssssy6_$$&" !Q"Q#Q$Q%Q&Q'Q(Q)Q*+,-./0 2 3 @4 5 6 @7 8 9 : ;  < ,= ,> ; ?  B B B B B BBB B B B B B B B B B!L?MN@ !NN!ON@D! !MOM~ ![3@"! M(\/F@! D!D!~ ! P@! OД@!! &!( L% Bf ~ ! Ou@:! OV"@!$D!D! D! D! Q?4!Ogjjb@" D! D! D! D! D!"!Q]h} D!D~ !R!!S  D!D!"L@Mg@ "NN"Og@! "")L "MOM~ "[3@" Mffff@ " ")  LL~ " P@" OД@"! ~ " Ou@" Oh|¡@"" .") $LLLLQ?"OX9Ȍ@&"(")LLLLL"QPj:m""") LL~ "R"S&""' LL#L@M@:@ #NN#O@:@# " #MOM~ #[3@# M{G@% " ~ # P@# OД@#! ~ # Ou@# OHP<;@#" #OGx @" "#Q jI!"~ #R#S$"$L@M>@ $NN$O>@$ " $MOM~ $[3@$ Mq= @$ " ~ $ P@$ OД@$! ~ $ Ou@$ O~k@$" $O?mU@# "$Q#l@"~ $R$S "%L@Mp @ %NN%Op @% " %MOM~ %[3@% M(\b@( " ~ % P@% OД@%! ~ % Ou@% Ouqmۣ@%" %OǺN@$ "%Q14@#"~ %R%S%"&L@MЖ@ &NN&OЖ@& " &MOM~ &[0@& M@& " ~ & P@& OД@&! ~ & Ou@& On@@&" &OK7=p@% "&Q&Cו+"~ &R&S)"'L@M.@ 'NN'O.@& " 'MOM~ '[0@' MF@" ~ ' P@' OД@'! ~ ' Ou@' O{Ga@'" 'Op= %@("'Qb("~ 'R'S'"(L @M@ (TT(O@( " (MOM~ ([0@( M{G@) " ~ ( P@( OД@(! ~ ( Ou@( OAf%@(" (O g@' "(Q@ "~ (R!(S% D(D()L"@O@@ )TT)O@@( " )MOM~ )[0@) MQs@) " ~ ) P@2) OД@)D) % Bf ~ ) Ou@) O|г@)" )OcZB&?@) ")QB'"~ )R!)S D)D) *CD *DDD *DD *E +FF + B + B +B#+G %!' ,HH , I?JF@ -HH - I@JQ@ . I@J[@ / I@Ji@ 0 I@J s@ 2 V 2 WX 3K 3 g 3 hi 4 ghi 5 ghi 6 g 6 hi 7 ghi 8 ghi 9 jkl :\ :]]];\]]] <^ <_]] =`~ =a3@ =]] >b~ >c0@ >]]?\]]]BXEEEEEKb6_$$&**@ABC, @\ @]]]A\]]] B\ B]]] Cd C]]] <H  ]   %# $ Bf $ ) >@d    "  35 69 w%ggD ZO   dMbP?_*+%&?'?(?)?"?? &U>@w%ggD ZO \  dMbP?_*+%&?'?(?)?"??&U>@w%ggD Oh+'0HPh Cambel, Allan SHerrin, Jill AMicrosoft Excel@K@yt@% ՜.+,0HP X`hp x  FY22FY21Sheet2Sheet3'FY21'!Print_Area'FY22'!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstvwxyz{|~Root Entry FWorkbookSummaryInformation(uDocumentSummaryInformation8}