{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["I Data","I.b. Manual Data","II.a. Reins Table - Exp","II.b. Reins Table - Proj","II Rate Development & Change","III Plan Rates","IV A Plan Premiums Individual","IV B Plan Premiums SG Annual","IV C Plan Premiums SG Quarterly","V Consumer Factors","VI Rate Change Summary","VII Risk Adjustment"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":47,"comments":0,"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":"I Data","index":0,"n_rows":110,"n_cols":13,"rows_kept":110,"cut":false,"hidden":false,"merged":[[60,2,71,2],[60,8,71,8],[96,2,107,2],[96,8,107,8],[72,2,83,2],[72,8,83,8],[84,2,95,2],[84,8,95,8],[44,1,44,2],[45,1,45,2],[46,1,46,2],[53,1,53,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2]]}
[null,"PA Rate Template Part I"]
[null,"Data Relevant to the Rate Filing"]
[]
[null,"Table 0. Identifying Information"]
[]
[null,"Carrier Name:"]
[null,"Product(s):"]
[null,"Market Segment:",null,"Individual"]
[null,"Rate Effective Date:",null,"2025-01-01","to",{"$f":"EDATE(D9,12)-1","v":"2025-12-31"}]
[null,"Base Period Start Date:",null,{"$f":"EDATE(D9,-24)","v":"2023-01-01"},"to",{"$f":"EDATE(D10,12)-1","v":"2023-12-31"}]
[null,"Date of Most Recent Membership:",null,{"$f":"EDATE(D9,-11)","v":"2024-02-01"}]
[]
[null,"Table 1. Number of Members"]
[]
[null,null,"Member-months","Members","Member-months"]
[null,null,"Experience Period",{"$f":"\"Current Period \n(as of \"&TEXT('III Plan Rates'!C10, \"MM-DD-YYYY\")&\")\"","v":"Current Period \n(as of 02-01-2024)"},"Projected Rating Period                                   "]
[null,"Average Age"]
[null,"Total",{"$f":"SUM(C19:C29)","v":0},{"$f":"SUM(D19:D29)","v":0},{"$f":"SUM(E19:E29)","v":0}]
[null,"<18"]
[null,"18-24"]
[null,"25-29"]
[null,"30-34"]
[null,"35-39"]
[null,"40-44"]
[null,"45-49"]
[null,"50-54"]
[null,"55-59"]
[null,"60-63"]
[null,"64+"]
[]
[]
[]
[null,"Table 2. Experience Period Claims and Premiums"]
[]
[null,"Earned Premium","Paid Claims","Ultimate Incurred Claims","Member Months","Estimated Cost Sharing \n(Member & HHS)","Allowed Claims (Non-Capitated)","Non-EHB portion of Allowed Claims","Total Prescription Drug Rebates*","Total EHB Capitation","Total Non-EHB Capitation ","Estimated Risk Adjustment ","Estimated Reinsurance Recoveries"]
[null,null,null,null,{"$f":"C18","v":0}]
[null,"Experience Period Total Allowed EHB Claims + EHB Capitation PMPM (net of prescription drug rebates) ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E36=0,0,(G36-H36+I36+J36)/E36)","v":0}]
[null,"Loss Ratio",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((B36+L36)=0,0,(D36+I36+J36+K36-M36)/(B36+L36))","v":0}]
[null,"*Express Prescription Drug Rebates as a negative number"]
[]
[]
[]
[null,"Table 3. Trend Components"]
[]
[null,"Service Category",null,"Cost*","Utilization*","Induced Demand*","Composite Trend","Weight*"]
[null,"Inpatient Hospital",null,null,null,null,{"$f":"(1+D46)*(1+E46)-1","v":0}]
[null,"Outpatient Hospital",null,null,null,null,{"$f":"(1+D47)*(1+E47)-1","v":0}]
[null,"Professional",null,null,null,null,{"$f":"(1+D48)*(1+E48)-1","v":0}]
[null,"Other Medical ",null,null,null,null,{"$f":"(1+D49)*(1+E49)-1","v":0}]
[null,"Capitation"]
[null,"Prescription Drugs",null,null,null,null,{"$f":"(1+D51)*(1+E51)-1","v":0}]
[null,"Total Annual Trend",null,null,null,null,{"$f":"IF(H52=0,0,(SUMPRODUCT((1+G46:G51)^(G53/12),H46:H51))^(12/G53)-1)","v":0},{"$f":"SUM(H46:H51)","v":0}]
[null,"Months of Trend",null,null,null,null,{"$f":"ROUND((AVERAGE(D9,F9)-AVERAGE(D10,F10))/(365/12),0)","v":24}]
[null,"Total Applied Trend Projection Factor",null,null,null,null,{"$f":"(1+G52)^(G53/12)","v":1}]
[null,"* Express Cost, Utilization, Induced Utilization and Weight as percentages"]
[null,"** Should equal URRT Trend"]
[]
[null,"Table 4. Historical Experience"]
[]
[null,"Month-Year","Total Annual Premium","Incurred Claims","Completion Factors*","Ultimate Incurred Claims","Members","Ultimate Incurred PMPM","Estimated  Annual Cost Sharing  \n(Member + HHS)","Prescription Drug Rebates**","Allowed Claims (Net of Prescription Drug Rebates)","Allowed PMPM"]
[null,{"$f":"EDATE(B62,-1)","v":"2020-01-01"},null,null,null,{"$f":"D61/E61","v":{"$error":"#DIV/0!"}},null,{"$f":"F61/G61","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K61/G61","v":{"$error":"#DIV/0!"}}]
[null,"2020-02-01",null,null,null,{"$f":"D62/E62","v":{"$error":"#DIV/0!"}},null,{"$f":"F62/G62","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K62/G62","v":{"$error":"#DIV/0!"}}]
[null,"2020-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-11-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2020-12-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"EDATE(B74,-1)","v":"2021-01-01"},null,null,null,{"$f":"D73/E73","v":{"$error":"#DIV/0!"}},null,{"$f":"F73/G73","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K73/G73","v":{"$error":"#DIV/0!"}}]
[null,"2021-02-01",null,null,null,{"$f":"D74/E74","v":{"$error":"#DIV/0!"}},null,{"$f":"F74/G74","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K74/G74","v":{"$error":"#DIV/0!"}}]
[null,"2021-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-11-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2021-12-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-01-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-02-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-11-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2022-12-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-01-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-02-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-03-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-04-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-05-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-06-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-07-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-08-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-09-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"2023-10-01",null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"EDATE(B108,-1)","v":"2023-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"DATE(YEAR(F10),MONTH(F10),1)","v":"2023-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"* Express Completion Factor as a percentage"]
[null,"**Express Prescription Drug Rebates as a negative number"]

{"sheet":"I.b. Manual Data","index":1,"n_rows":83,"n_cols":13,"rows_kept":83,"cut":false,"hidden":false,"merged":[[57,2,68,2],[57,8,68,8],[69,2,80,2],[69,8,80,8],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[45,2,56,2],[45,8,56,8],[33,2,44,2],[33,8,44,8],[22,1,22,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]]}
[null,"Carrier Name:",{"$f":"'I Data'!D6","v":0}]
[null,"Product(s):",{"$f":"'I Data'!D7","v":0}]
[null,"Market Segment:",{"$f":"'I Data'!D8","v":"Individual"}]
[null,"Rate Effective Date:",{"$f":"'I Data'!D9","v":"2025-01-01"}]
[]
[null,"Table 2b. Manual Experience Period Claims and Premiums"]
[]
[null,"Earned Premium","Paid Claims","Ultimate Incurred Claims","Member Months","Estimated Cost Sharing \n(Member & HHS)","Allowed Claims (Non-Capitated)","Non-EHB portion of Allowed Claims","Total Prescription Drug Rebates*","Total EHB Capitation","Total Non-EHB Capitation ","Estimated Risk Adjustment ","Estimated Reinsurance Recoveries"]
[]
[null,"Experience Period Total Allowed EHB Claims + EHB Capitation PMPM (net of prescription drug rebates) ",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E9=0,0,(G9-H9+I9+J9)/E9)","v":0}]
[null,"Loss Ratio",null,null,null,null,null,null,null,null,null,null,{"$f":"IF((B9+L9)=0,0,(D9+I9+J9+K9-M9)/(B9+L9))","v":0}]
[null,"*Express Prescription Drug Rebates as a negative number"]
[]
[]
[]
[null,"Table 3b. Manual Trend Components"]
[]
[null,"Service Category",null,"Cost*","Utilization*","Induced Demand*","Composite Trend","Weight*"]
[null,"Inpatient Hospital",null,null,null,null,{"$f":"(1+D19)*(1+E19)-1","v":0}]
[null,"Outpatient Hospital",null,null,null,null,{"$f":"(1+D20)*(1+E20)-1","v":0}]
[null,"Professional",null,null,null,null,{"$f":"(1+D21)*(1+E21)-1","v":0}]
[null,"Other Medical ",null,null,null,null,{"$f":"(1+D22)*(1+E22)-1","v":0}]
[null,"Capitation"]
[null,"Prescription Drugs",null,null,null,null,{"$f":"(1+D24)*(1+E24)-1","v":0}]
[null,"Total Annual Trend",null,null,null,null,{"$f":"IF(H25=0,0,(SUMPRODUCT((1+G19:G24)^(G26/12),H19:H24))^(12/G26)-1)","v":0},{"$f":"SUM(H19:H24)","v":0}]
[null,"Months of Trend",null,null,null,null,{"$f":"ROUND((AVERAGE('I Data'!D9,'I Data'!F9)-AVERAGE('I Data'!D10,'I Data'!F10))/(365/12),0)","v":24}]
[null,"Total Applied Trend Projection Factor",null,null,null,null,{"$f":"(1+G25)^(G26/12)","v":1}]
[null,"* Express Cost, Utilization, Induced Utilization and Weight as percentages"]
[]
[]
[null,"Table 4b. Historical Manual Experience"]
[]
[null,"Month-Year","Total Annual Premium","Incurred Claims","Completion Factors*","Ultimate Incurred Claims","Members","Ultimate Incurred PMPM","Estimated  Annual Cost Sharing  \n(Member + HHS)","Prescription Drug Rebates**","Allowed Claims (Net of Prescription Drug Rebates)","Allowed PMPM"]
[null,{"$f":"'I Data'!B61","v":"2020-01-01"},null,null,null,{"$f":"D34/E34","v":{"$error":"#DIV/0!"}},null,{"$f":"F34/G34","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K34/G34","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'I Data'!B62","v":"2020-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B63","v":"2020-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B64","v":"2020-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B65","v":"2020-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B66","v":"2020-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B67","v":"2020-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B68","v":"2020-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B69","v":"2020-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B70","v":"2020-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B71","v":"2020-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B72","v":"2020-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B73","v":"2021-01-01"},null,null,null,{"$f":"D46/E46","v":{"$error":"#DIV/0!"}},null,{"$f":"F46/G46","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"K46/G46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'I Data'!B74","v":"2021-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B75","v":"2021-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B76","v":"2021-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B77","v":"2021-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B78","v":"2021-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B79","v":"2021-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B80","v":"2021-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B81","v":"2021-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B82","v":"2021-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B83","v":"2021-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B84","v":"2021-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B85","v":"2022-01-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B86","v":"2022-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B87","v":"2022-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B88","v":"2022-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B89","v":"2022-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B90","v":"2022-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B91","v":"2022-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B92","v":"2022-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B93","v":"2022-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B94","v":"2022-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B95","v":"2022-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B96","v":"2022-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B97","v":"2023-01-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B98","v":"2023-02-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B99","v":"2023-03-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B100","v":"2023-04-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B101","v":"2023-05-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B102","v":"2023-06-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B103","v":"2023-07-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B104","v":"2023-08-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B105","v":"2023-09-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B106","v":"2023-10-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B107","v":"2023-11-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'I Data'!B108","v":"2023-12-01"},null,null,null,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"}]
[null,"* Express Completion Factor as a percentage"]
[null,"**Express Prescription Drug Rebates as a negative number"]

{"sheet":"II.a. Reins Table - Exp","index":2,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":false,"merged":[[9,0,9,5],[10,0,10,1]]}
["Continuance Table for Calculating Reinsurance Impact - Individual Market Only, Experience Period Information"]
[]
["Carrier Name:",{"$f":"'I Data'!D6","v":0},null,"Attachment Point:",60000]
["Product(s):",{"$f":"'I Data'!D7","v":0},null,"Reinsurance Cap:",100000]
["Market Segment:",{"$f":"'I Data'!D8","v":"Individual"},null,"Coinsurance Rate:",0]
["Rate Effective Date:",{"$f":"'I Data'!D9","v":"2025-01-01"}]
["Incurred Dates:",{"$f":"TEXT(DATE(YEAR(B6)-2,1,1),\"m/d/yyyy\")&\" to \"&TEXT(DATE(YEAR(B6)-2,12,31),\"m/d/yyyy\")","v":"1/1/2023 to 12/31/2023"},null,"Proj. Incurred Claim Impact:",{"$f":"IFERROR(F61/E61-1,0)","v":0}]
[]
[]
[{"$f":"\"Individual ACA Compliant Policies Only: Incurred Dates \"&B7","v":"Individual ACA Compliant Policies Only: Incurred Dates 1/1/2023 to 12/31/2023"}]
["Annual Incurred Claims Range",null,"Unique Members","Member Months","Total Incurred Claims","Total Incurred Claims with Reinsurance"]
[0,29999,null,null,null,{"$f":"IFERROR(IF(OR(AND(B12<>\"\",B12<=$E$3),E12=0),E12,E12-(MIN(E12/C12,$E$4)-$E$3)*$E$5*C12),0)","v":0}]
[30000,34999,null,null,null,0]
[35000,39999,null,null,null,0]
[40000,44999,null,null,null,0]
[45000,49999,null,null,null,0]
[50000,54999,null,null,null,0]
[55000,59999,null,null,null,0]
[60000,64999,null,null,null,0]
[65000,69999,null,null,null,0]
[70000,74999,null,null,null,0]
[75000,79999,null,null,null,0]
[80000,84999,null,null,null,0]
[85000,89999,null,null,null,0]
[90000,94999,null,null,null,0]
[95000,99999,null,null,null,0]
[100000,109999,null,null,null,0]
[110000,119999,null,null,null,0]
[120000,129999,null,null,null,0]
[130000,139999,null,null,null,0]
[140000,149999,null,null,null,0]
[150000,159999,null,null,null,0]
[160000,169999,null,null,null,0]
[170000,179999,null,null,null,0]
[180000,189999,null,null,null,0]
[190000,199999,null,null,null,0]
[200000,209999,null,null,null,0]
[210000,219999,null,null,null,0]
[220000,229999,null,null,null,0]
[230000,239999,null,null,null,0]
[240000,249999,null,null,null,0]
[250000,259999,null,null,null,0]
[260000,269999,null,null,null,0]
[270000,279999,null,null,null,0]
[280000,289999,null,null,null,0]
[290000,299999,null,null,null,0]
[300000,324999,null,null,null,0]
[325000,349999,null,null,null,0]
[350000,374999,null,null,null,0]
[375000,399999,null,null,null,0]
[400000,424999,null,null,null,0]
[425000,449999,null,null,null,0]
[450000,474999,null,null,null,0]
[475000,499999,null,null,null,0]
[500000,599999,null,null,null,0]
[600000,699999,null,null,null,0]
[700000,799999,null,null,null,0]
[800000,899999,null,null,null,0]
[900000,999999,null,null,null,0]
["$1,000,000+",null,null,null,null,{"$f":"IFERROR(IF(OR(AND(B60<>\"\",B60<=$E$3),E60=0),E60,E60-(MIN(E60/C60,$E$4)-$E$3)*$E$5*C60),0)","v":0}]
["Total",null,{"$f":"SUM(C12:C60)","v":0},{"$f":"SUM(D12:D60)","v":0},0,0]

{"sheet":"II.b. Reins Table - Proj","index":3,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":false,"merged":[[9,0,9,5],[10,0,10,1]]}
["Continuance Table for Calculating Reinsurance Impact - Individual Market Only, Projection Period Information"]
[]
["Carrier Name:",{"$f":"'I Data'!D6","v":0},null,"Attachment Point:",{"$f":"'II.a. Reins Table - Exp'!E3","v":60000}]
["Product(s):",{"$f":"'I Data'!D7","v":0},null,"Reinsurance Cap:",{"$f":"'II.a. Reins Table - Exp'!E4","v":100000}]
["Market Segment:",{"$f":"'I Data'!D8","v":"Individual"},null,"Coinsurance Rate:",{"$f":"'II.a. Reins Table - Exp'!E5","v":0}]
["Rate Effective Date:",{"$f":"'I Data'!D9","v":"2025-01-01"}]
[null,null,null,"Proj. Incurred Claim Impact:",{"$f":"IFERROR(F61/E61-1,0)","v":0}]
[null,null,null,"Proj. Morbidity Impact:",0]
[]
[{"$f":"\"Reinsurance Program Impact Continuance Table Development - Plan Year \"&YEAR(B6)","v":"Reinsurance Program Impact Continuance Table Development - Plan Year 2025"}]
["Annual Incurred Claims Range",null,"Unique Members","Member Months","Total Incurred Claims","Total Incurred Claims with Reinsurance"]
[0,29999,null,null,null,{"$f":"IFERROR(IF(OR(AND(B12<>\"\",B12<=$E$3),E12=0),E12,E12-(MIN(E12/C12,$E$4)-$E$3)*$E$5*C12),0)","v":0}]
[30000,34999,null,null,null,0]
[35000,39999,null,null,null,0]
[40000,44999,null,null,null,0]
[45000,49999,null,null,null,0]
[50000,54999,null,null,null,0]
[55000,59999,null,null,null,0]
[60000,64999,null,null,null,0]
[65000,69999,null,null,null,0]
[70000,74999,null,null,null,0]
[75000,79999,null,null,null,0]
[80000,84999,null,null,null,0]
[85000,89999,null,null,null,0]
[90000,94999,null,null,null,0]
[95000,99999,null,null,null,0]
[100000,109999,null,null,null,0]
[110000,119999,null,null,null,0]
[120000,129999,null,null,null,0]
[130000,139999,null,null,null,0]
[140000,149999,null,null,null,0]
[150000,159999,null,null,null,0]
[160000,169999,null,null,null,0]
[170000,179999,null,null,null,0]
[180000,189999,null,null,null,0]
[190000,199999,null,null,null,0]
[200000,209999,null,null,null,0]
[210000,219999,null,null,null,0]
[220000,229999,null,null,null,0]
[230000,239999,null,null,null,0]
[240000,249999,null,null,null,0]
[250000,259999,null,null,null,0]
[260000,269999,null,null,null,0]
[270000,279999,null,null,null,0]
[280000,289999,null,null,null,0]
[290000,299999,null,null,null,0]
[300000,324999,null,null,null,0]
[325000,349999,null,null,null,0]
[350000,374999,null,null,null,0]
[375000,399999,null,null,null,0]
[400000,424999,null,null,null,0]
[425000,449999,null,null,null,0]
[450000,474999,null,null,null,0]
[475000,499999,null,null,null,0]
[500000,599999,null,null,null,0]
[600000,699999,null,null,null,0]
[700000,799999,null,null,null,0]
[800000,899999,null,null,null,0]
[900000,999999,null,null,null,0]
["$1,000,000+",null,null,null,null,{"$f":"IFERROR(IF(OR(AND(B60<>\"\",B60<=$E$3),E60=0),E60,E60-(MIN(E60/C60,$E$4)-$E$3)*$E$5*C60),0)","v":0}]
["Total",null,{"$f":"SUM(C12:C60)","v":0},{"$f":"SUM(D12:D60)","v":0},0,0]

{"sheet":"II Rate Development & Change","index":4,"n_rows":100,"n_cols":14,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[null,"PA Rate Template Part II"]
[null,"Rate Development and Change"]
[null,"Carrier Name:",{"$f":"'I Data'!D6","v":0}]
[null,"Product(s):",{"$f":"'I Data'!D7","v":0}]
[null,"Market Segment:",{"$f":"'I Data'!D8","v":"Individual"}]
[null,"Rate Effective Date:",{"$f":"'I Data'!D9","v":"2025-01-01"}]
[]
[null,"Table 5. Development of the Projected Index Rate, Market-Adjusted Index Rate, and Total Allowed Claims"]
[]
[null,"     Development of the Projected Index Rate","Actual Experience Data","Manual Data"]
[null,"Total Allowed EHB Claims + EHB Capitation PMPM (net of prescription drug rebates) PMPM",{"$f":"'I Data'!M37","v":0},{"$f":"'I.b. Manual Data'!M10","v":0},"<- Actual Experience PMPM should be consistent with the Index Rate for Experience Period on URRT"]
[null,"Two year trend projection Factor",{"$f":"'I Data'!G54","v":1},{"$f":"'I.b. Manual Data'!G27","v":1}]
[null,"Unadjusted Projected Allowed EHB Claims PMPM",{"$f":"C11*C12","v":0},{"$f":"D11*D12","v":0},null,null,null,null,"For Informational Purposes only - No input required."]
[null,"Single Risk Pool Adjustment Factors"]
[null,"  Change in Morbidity - Impact of Reinsurance Program",{"$f":"IF($C$5=\"Individual\",1+'II.b. Reins Table - Proj'!$E$8,1)","v":1},{"$f":"IF($C$5=\"Individual\",1+'II.b. Reins Table - Proj'!$E$8,1)","v":1},null,null,null,null,"Blended Base Period Unadjusted Claims before Normalization",null,{"$f":"C11*C24+D11*D24","v":0}," <- Index Rate of Experience Period on URRT"]
[null,"  Change in Morbidity - All Other",null,null,"  <- See URRT Instructions",null,null,null,"Blended Earned Premium",null,{"$f":"'I Data'!B36*'II Rate Development & Change'!C24+'I.b. Manual Data'!B9*'II Rate Development & Change'!D24","v":0}]
[null,"  Total Non-Morbidity Changes",{"$f":"PRODUCT(C18:C21)","v":0},{"$f":"PRODUCT(D18:D21)","v":0},null,null,null,null,"Blended Loss Ratio",null,{"$f":"'I Data'!M38*C24+'I.b. Manual Data'!M11*D24","v":0}]
[null,"    Change in Demographics",null,null,"  <- See URRT Instructions"]
[null,"    Change in Network"]
[null,"    Change in Benefits",null,null,"  <- See URRT Instructions"]
[null,"    Change in Other",null,null,"  <- See URRT Instructions"]
[]
[null,"Total Adjusted Projected Allowed EHB Claims PMPM",{"$f":"C13*C15*C16*C17","v":0},{"$f":"D13*D15*D16*D17","v":0}]
[null,"Credibility Factors",0,1,"  <- See Instructions"]
[null,"Blended Projected EHB Claims PMPM",null,{"$f":"(C23*C24)+(D23*D24)","v":0},"  <- Projected Index Rate "]
[null,"     Development of the Market-Adjusted Index Rate and Total Allowed Claims",null,null,null,null,null,null,"Table 5A. Small Group Projected Index Rate with Quarterly Trend"]
[null,"Adjusted Projected Allowed EHB Claims PMPM ",{"$f":"D25","v":0},"<- Index Rate for Projection Period on URRT"]
[null,"    Projected Paid to Allowed Ratio ",{"$f":"'III Plan Rates'!K16","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Effective Date",{"$f":"DATE(YEAR($C$6),1,1)","v":"2025-01-01"},{"$f":"DATE(YEAR($C$6),4,1)","v":"2025-04-01"},{"$f":"DATE(YEAR($C$6),7,1)","v":"2025-07-01"},{"$f":"DATE(YEAR($C$6),10,1)","v":"2025-10-01"},"Total Single Risk Pool"]
[null,"Projected Incurred EHB Claims PMPM",{"$f":"C27*C28","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"# of Member Months Renewing in Quarter",null,null,null,null,{"$f":"SUM(J29:M29)","v":0}]
[null,"Market-wide Adjustments",null,null,null,null,null,null,"Adjusted Projected Allowed EHB Claims PMPM",{"$f":"$C$27","v":0},{"$f":"$C$27","v":0},{"$f":"$C$27","v":0},{"$f":"$C$27","v":0},{"$f":"$C$27","v":0}]
[null,"    Projected Incurred Risk Adjustment PMPM",{"$f":"'VII Risk Adjustment'!C21","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Months of Trend",0,3,6,9]
[null,"    Projected Incurred Exchange User Fees PMPM",null,null,null,null,null,null,"Annual Trend",{"$f":"'I Data'!G52*'II Rate Development & Change'!C24+'I.b. Manual Data'!G25*'II Rate Development & Change'!D24","v":0},{"$f":"J32","v":0},{"$f":"K32","v":0},0]
[null,"    Projected Incurred Reinsurance Recoveries PMPM",{"$f":"IF($C$5=\"Individual\",-'II.b. Reins Table - Proj'!E7*(C29+C38*C28),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Single Risk Pool Projected Allowed Claims",{"$f":"J30*(1+J32)^(J31/12)","v":0},{"$f":"K30*(1+K32)^(K31/12)","v":0},{"$f":"L30*(1+L32)^(L31/12)","v":0},{"$f":"M30*(1+M32)^(M31/12)","v":0},{"$f":"IF(N29=0,0,SUMPRODUCT(J33:M33,J29:M29)/N29)","v":0}]
[null,"Market-Adjusted Projected Incurred EHB Claims PMPM",{"$f":"C29-C31+C32-C33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Quarterly Trend Factor",{"$f":"(1+J32)^(J31/12)","v":1},{"$f":"(1+K32)^(K31/12)","v":1},{"$f":"(1+L32)^(L31/12)","v":1},{"$f":"(1+M32)^(M31/12)","v":1},{"$f":"IF(N29=0,0,SUMPRODUCT(J29:M29,J34:M34)/N29)","v":0}]
[]
[null,"Market-Adjusted Projected Allowed EHB Claims PMPM ",{"$f":"C34/C28","v":{"$error":"#DIV/0!"}},"<- Market-Adjusted Index Rate  "]
[]
[null,"Projected Allowed Non-EHB Claims PMPM"]
[null,"Catastrophic Eligibility Adjustment",{"$f":"'III Plan Rates'!O16","v":{"$error":"#DIV/0!"}}]
[null,"Market-Adjusted Projected Incurred Total Claims PMPM ",{"$f":"(C34+(C38*C28))*C39","v":{"$error":"#DIV/0!"}}]
[]
[null,"Market-Adjusted Projected Allowed Total Claims PMPM ",{"$f":"C40/C28","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"Table 6. Retention",null,null,null,null,null,null,"Table 7. Normalized Market-Adjusted Projected Allowed Total Claims"]
[]
[null,"Retention Items - Express in percentages","Percentages","PMPM Amounts",null,null,null,null,"Normalization Factors",{"$f":"K48-1","v":2024},{"$f":"YEAR($C$6)","v":2025}]
[null,"Administrative Expenses",{"$f":"IFERROR('III Plan Rates'!R15,SUM(C50:C52))","v":0},{"$f":"IFERROR(C49*$C$64,0)","v":0},null,null,null,null,"Average Age Factor"]
[null,"    General and Claims",null,0,null,null,null,null,"Average Geographic Factor"]
[null,"    Agent/Broker Fees and Commissions",null,0,null,null,null,null,"Average Tobacco Factor"]
[null,"    Quality Improvement Initiatives",null,0,null,null,null,null,"Average Benefit Richness (induced demand)"]
[null,"Taxes and Fees",{"$f":"IFERROR('III Plan Rates'!S15,SUM(C54:C58))","v":0},0,null,null,null,null,"Average Network Factor"]
[null,"    Risk Adjustment User Fee",null,0]
[null,"    PCORI Fee",null,0,null,null,null,null,"Market-Adjusted Projected Allowed Total Claims PMPM",null,{"$f":"C42","v":{"$error":"#DIV/0!"}}]
[null,"    PA Premium & Other Taxes (if applicable)",null,0]
[null,"    Federal Income Tax",null,0,null,null,null,null,"Normalized Market-Adjusted Projected Allowed Total Claims PMPM",{"$f":"J55/PRODUCT(J49:J53)","v":{"$error":"#DIV/0!"}},{"$f":"K55/PRODUCT(K49:K53)","v":{"$error":"#DIV/0!"}}]
[null,"    Health Insurance Providers Fee  (Prorated for Small Groups only)",null,0]
[]
[null,"Profit/Contingency (after tax)",{"$f":"'III Plan Rates'!T15","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(C60*$C$64,0)","v":0}]
[]
[null,"Total Retention ",{"$f":"C49+C53+C60","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(C62*$C$64,0)","v":0}]
[]
[null,"Projected Required Revenue PMPM ",{"$f":"(C40)/(1-C62)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"Table 8. Components of Rate Change",null,null,null,null,null,null,"Table 9. Year-over-Year Data to Support Table 8"]
[]
[null,"Rate Components",{"$f":"D70-1","v":2024},{"$f":"YEAR($C$6)","v":2025},"Difference","Percent Change",null,null,null,{"$f":"K70-1","v":2024},{"$f":"YEAR($C$6)","v":2025}]
[null,"A.  Calibrated Plan Adjusted Index Rate (PMPM)",{"$f":"'III Plan Rates'!Z15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!AA15","v":{"$error":"#DIV/0!"}},{"$f":"D71-C71","v":{"$error":"#DIV/0!"}},{"$f":"E71/$C$71","v":{"$error":"#DIV/0!"}},null,null,"Paid-to-Allowed",null,{"$f":"C28","v":{"$error":"#DIV/0!"}}]
[]
[null,"B.  Base period allowed claims before normalization",null,{"$f":"C11*C24+D11*D24","v":0},{"$f":"D73-C73","v":0},{"$f":"E73/$C$71","v":{"$error":"#DIV/0!"}},null,null,"URRT Trend (Total Applied Trend Factor)",null,{"$f":"'I Data'!G54*'II Rate Development & Change'!C24+'I.b. Manual Data'!G27*'II Rate Development & Change'!D24","v":1},"<- URRT W1, S2 "]
[null,"C.  Normalization factor component of change",{"$f":"C73/PRODUCT(J49:J53)-C73","v":{"$error":"#DIV/0!"}},{"$f":"D73/PRODUCT(K49:K53)-D73","v":{"$error":"#DIV/0!"}},{"$f":"D74-C74","v":{"$error":"#DIV/0!"}},{"$f":"E74/$C$71","v":{"$error":"#DIV/0!"}},null,null,"URRT Morbidity",null,{"$f":"C15*C16*C24+D15*D16*D24","v":0},"<- URRT W1, S2"]
[null,null,null,null,null,null,null,null,"URRT \"Other\"",null,{"$f":"C17*C24+D17*D24","v":0},"<- URRT W1, S2"]
[null,"D.  Change in Normalized Allowed Claims Adjustment Components"]
[null,"       D1.  Base period allowed claims after normalization",{"$f":"C73+C74","v":{"$error":"#DIV/0!"}},{"$f":"D73+D74","v":{"$error":"#DIV/0!"}},{"$f":"D77-C77","v":{"$error":"#DIV/0!"}},{"$f":"E77/$C$71","v":{"$error":"#DIV/0!"}},null,null,"Risk Adjustment",null,{"$f":"-C31","v":{"$error":"#DIV/0!"}},"<- URRT W1, S3"]
[null,"       D2.  URRT Trend",{"$f":"C77*J73-C77","v":{"$error":"#DIV/0!"}},{"$f":"D77*K73-D77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Exchange User Fee",null,{"$f":"C32","v":0},"<- URRT W1, S3"]
[null,"       D3.  URRT Morbidity",{"$f":"C77*J74*J73-C77-C78","v":{"$error":"#DIV/0!"}},{"$f":"D77*K74*K73-D77-D78","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Reinsurance Recoveries",null,{"$f":"C33","v":{"$error":"#DIV/0!"}},"<- URRT W1, S3"]
[null,"       D4.  URRT Other",{"$f":"C77*J73*J74*J75-C77-C78-C79","v":{"$error":"#DIV/0!"}},{"$f":"D77*K73*K74*K75-D77-D78-D79","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Capitation",null,null,"<- URRT W1, S2"]
[null,"       D5.  Normalized URRT Risk Adjustment on an allowed basis",{"$f":"J77/PRODUCT(J49:J53,J71)","v":{"$error":"#DIV/0!"}},{"$f":"K77/PRODUCT(K49:K53,K71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E81/$C$71","v":{"$error":"#DIV/0!"}}]
[null,"       D6.  Normalized Exchange User Fee on an allowed basis",{"$f":"(J78)/PRODUCT($J$49:$J$53,$J$71)","v":{"$error":"#DIV/0!"}},{"$f":"(K78)/PRODUCT($K$49:$K$53,$K$71)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"E82/$C$71","v":{"$error":"#DIV/0!"}},null,null,"Network",null,{"$f":"'III Plan Rates'!N15*K53","v":{"$error":"#DIV/0!"}}]
[null,"       D7.  Normalized Reinsurance Recoveries on an allowed basis",{"$f":"-(J79)/PRODUCT($J$49:$J$53,$J$71)","v":{"$error":"#DIV/0!"}},{"$f":"-(K79)/PRODUCT($K$49:$K$53,$K$71)","v":{"$error":"#DIV/0!"}},{"$f":"D83-C83","v":{"$error":"#DIV/0!"}},{"$f":"E83/$C$71","v":{"$error":"#DIV/0!"}},null,null,"Pricing AV",null,{"$f":"'III Plan Rates'!K15","v":{"$error":"#DIV/0!"}},{"$f":"\"<- For \"&J70&\" in cell J81, please include a factor equal to the product of the average Pricing AV and the Non-Funding of CSR Adjustment\"","v":"<- For 2024 in cell J81, please include a factor equal to the product of the average Pricing AV and the Non-Funding of CSR Adjustment"}]
[null,"       D8.  Subtotal - Sum(D1:D7)",{"$f":"SUM(C77:C83)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D77:D83)","v":{"$error":"#DIV/0!"}},{"$f":"D84-C84","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,"Benefit Richness",null,{"$f":"'III Plan Rates'!L15*K52","v":{"$error":"#DIV/0!"}}]
[null,"E.  Change in Allowable Plan Adjusted Level Components",null,null,null,null,null,null,"Catastrophic Eligibility",null,{"$f":"'III Plan Rates'!O15","v":{"$error":"#DIV/0!"}}]
[null,"       E1.  Network",{"$f":"C84*J82-C84","v":{"$error":"#DIV/0!"}},{"$f":"D84*K82-D84","v":{"$error":"#DIV/0!"}},{"$f":"D86-C86","v":{"$error":"#DIV/0!"}},{"$f":"E86/$C$71","v":{"$error":"#DIV/0!"}},null,null,"Benefits in Addition to EHB",null,{"$f":"'III Plan Rates'!M15","v":{"$error":"#DIV/0!"}}]
[null,"       E2.  Pricing AV",{"$f":"C84*J82*J83-C84-C86","v":{"$error":"#DIV/0!"}},{"$f":"D84*K82*K83-D84-D86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"       E3.  Benefit Richness",{"$f":"C84*J82*J83*J84-C84-C86-C87","v":{"$error":"#DIV/0!"}},{"$f":"D84*K82*K83*K84-D84-D86-D87","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Administrative Expenses",null,{"$f":"'III Plan Rates'!R15","v":{"$error":"#DIV/0!"}}]
[null,"       E4.  Catastrophic Eligibility",{"$f":"C84*J82*J83*J84*J85-C84-C86-C87-C88","v":{"$error":"#DIV/0!"}},{"$f":"D84*K82*K83*K84*K85-D84-D86-D87-D88","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Taxes and Fees",null,{"$f":"'III Plan Rates'!S15","v":{"$error":"#DIV/0!"}}]
[null,"       E5. Benefits in Addition to EHB",{"$f":"C84*J82*J83*J84*J85*J86-C84-C86-C87-C88-C89","v":{"$error":"#DIV/0!"}},{"$f":"D84*K82*K83*K84*K85*K86-D84-D86-D87-D88-D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"Profit and/or Contingency",null,{"$f":"'III Plan Rates'!T15","v":{"$error":"#DIV/0!"}}]
[null,"       E6.  Subtotal - Sum(E1:E5)",{"$f":"SUM(C86:C90)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D86:D90)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"F.  Change in Retention Components"]
[null,"       F1.  Administrative Expenses",{"$f":"C71*J88","v":{"$error":"#DIV/0!"}},{"$f":"D71*K88","v":{"$error":"#DIV/0!"}},{"$f":"D93-C93","v":{"$error":"#DIV/0!"}},{"$f":"E93/$C$71","v":{"$error":"#DIV/0!"}}]
[null,"       F2.  Taxes and Fees",{"$f":"C71*J89","v":{"$error":"#DIV/0!"}},{"$f":"D71*K89","v":{"$error":"#DIV/0!"}},{"$f":"D94-C94","v":{"$error":"#DIV/0!"}},{"$f":"E94/$C$71","v":{"$error":"#DIV/0!"}}]
[null,"       F3.  Profit and/or Contingency",{"$f":"C71*J90","v":{"$error":"#DIV/0!"}},{"$f":"D71*K90","v":{"$error":"#DIV/0!"}},{"$f":"D95-C95","v":{"$error":"#DIV/0!"}},{"$f":"E95/$C$71","v":{"$error":"#DIV/0!"}}]
[null,"       F4.  Subtotal - Sum(F1:F3)",{"$f":"SUM(C93:C95)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D93:D95)","v":{"$error":"#DIV/0!"}},{"$f":"D96-C96","v":{"$error":"#DIV/0!"}},{"$f":"E96/$C$71","v":{"$error":"#DIV/0!"}}]
[]
[null,"G.  Change in Miscellaneous Items",null,null,{"$f":"D98-C98","v":0},{"$f":"E98/$C$71","v":{"$error":"#DIV/0!"}}]
[]
[null,"H. Sum of Components of Rate Change (should approximate the change shown in line A)",{"$f":"C84+C91+C96+C98","v":{"$error":"#DIV/0!"}},{"$f":"D84+D91+D96+D98","v":{"$error":"#DIV/0!"}},{"$f":"D100-C100","v":{"$error":"#DIV/0!"}},{"$f":"E100/$C$71","v":{"$error":"#DIV/0!"}}]

{"sheet":"III Plan Rates","index":5,"n_rows":317,"n_cols":53,"rows_kept":317,"cut":false,"hidden":false,"merged":[[8,44,8,51],[7,44,7,51],[10,32,11,41],[2,17,2,19],[2,21,2,22],[3,21,3,22],[7,10,7,19],[10,10,10,19],[4,21,4,22],[5,21,5,22]]}
["PA Rate Template Part III"]
["Table 10. Plan Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calibration",null,null,null,{"$f":"\"Total Covered Lives @ \"&TEXT(C10,\"MM-DD-YYYY\")","v":"Total Covered Lives @ 02-01-2024"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Calibration Factor",null,null,null,{"$f":"'I Data'!D18","v":0}]
["Carrier Name:",null,{"$f":"'I Data'!D6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geographic Calibration Factor"]
["Product(s):",null,{"$f":"'I Data'!D7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tobacco Calibration Factor"]
["Market Segment:",null,{"$f":"'I Data'!D8","v":"Individual"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Calibration Factor",null,{"$f":"T4*T5*T6","v":0}]
["Rate Effective Date:",null,{"$f":"'I Data'!D9","v":"2025-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SMALL GROUP QUARTERLY FILINGS ONLY"]
["Base Period Start Date",null,{"$f":"'I Data'!D10","v":"2023-01-01"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Calculation of Average \"&YEAR($C$8)&\" PAIR & Comparision to Average \"&YEAR($C$10)&\" PAIR\"","v":"Calculation of Average 2025 PAIR & Comparision to Average 2024 PAIR"}]
["Date of Most Recent Membership:",null,{"$f":"'I Data'!D11","v":"2024-02-01"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Q1 \"&YEAR($C$8)","v":"Q1 2025"},{"$f":"\"Q2 \"&YEAR($C$8)","v":"Q2 2025"},{"$f":"\"Q3 \"&YEAR($C$8)","v":"Q3 2025"},{"$f":"\"Q4 \"&YEAR($C$8)","v":"Q4 2025"}]
["Market Adjusted Index Rate:",null,{"$f":"'II Rate Development & Change'!C36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,"45 CFR Part 156.8 (d) (2) Allowable Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT(C10,\"MM-DD-YYYY\")&\" Number of Covered Lives by Rating Area\"","v":"02-01-2024 Number of Covered Lives by Rating Area"},null,null,null,null,null,null,null,null,null,null,"Members",{"$f":"'II Rate Development & Change'!J29","v":0},{"$f":"'II Rate Development & Change'!K29","v":0},{"$f":"'II Rate Development & Change'!L29","v":0},{"$f":"'II Rate Development & Change'!M29","v":0}]
[]
["Plan Number","HIOS Plan ID (Standard Component)","\n\nProduct Type \n(HMO, POS, PPO, EPO, Indemnity, Other)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2024 Plan \nMarketing Name"},{"$f":"\"Existing, Modified, New, Discontinued & Mapped, Discontinued & Not Mapped (E,M,N,DM, DNM) for \"&YEAR(C8)","v":"Existing, Modified, New, Discontinued & Mapped, Discontinued & Not Mapped (E,M,N,DM, DNM) for 2025"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2025 HIOS Plan ID (If 1/1/2024 Plan Discontinued & Mapped)"},"Metallic Tier","Metallic Tier Actuarial Value","\n\nStandard AV, Approach (1), Approach (2)","Exchange On/Off or Off","Pricing AV (company-determined AV)","Benefit Richness (induced demand)","Benefits in addition to EHB","Provider Network","Catastrophic Eligibility","Non-Funding of CSR Adjustment","Pure Premium","Admin Costs ","Taxes & Fees (not including Exchange fees)","Profit or Contingency",null,{"$f":"\"Total \nCovered Lives Mapped into \"&YEAR(C8)&\" Plans @ \"&TEXT(C10, \"MM-DD-YYYY\")","v":"Total \nCovered Lives Mapped into 2025 Plans @ 02-01-2024"},"Total Projected Lives",null,null,{"$f":"YEAR(C8)-1&\" Calibrated Plan Adjusted Index Rate PMPM\"","v":"2024 Calibrated Plan Adjusted Index Rate PMPM"},{"$f":"YEAR(C8)&\"  Calibrated Plan Adjusted Index Rate PMPM\"","v":"2025  Calibrated Plan Adjusted Index Rate PMPM"},null,"Proposed Rate Change Compared to Prior 12 months",null,"% of Total Covered Lives",null,1,2,3,4,5,6,7,8,9,"Total",{"$f":"YEAR(C8)&\" Continued/ Discontinued Plans Indicator\"","v":"2025 Continued/ Discontinued Plans Indicator"},null,{"$f":"\"Q1 \"&YEAR($C$8)&\"\nCalibrated Plan Adjusted Index Rate PMPM\"","v":"Q1 2025\nCalibrated Plan Adjusted Index Rate PMPM"},{"$f":"\"Q2 \"&YEAR($C$8)&\"\nCalibrated Plan Adjusted Index Rate PMPM\"","v":"Q2 2025\nCalibrated Plan Adjusted Index Rate PMPM"},{"$f":"\"Q3 \"&YEAR($C$8)&\"\nCalibrated Plan Adjusted Index Rate PMPM\"","v":"Q3 2025\nCalibrated Plan Adjusted Index Rate PMPM"},{"$f":"\"Q4 \"&YEAR($C$8)&\"\nCalibrated Plan Adjusted Index Rate PMPM\"","v":"Q4 2025\nCalibrated Plan Adjusted Index Rate PMPM"},null,{"$f":"\"Average  \"&YEAR($C$8)-1&\"\nCalibrated Plan Adjusted Index Rate PMPM\"","v":"Average  2024\nCalibrated Plan Adjusted Index Rate PMPM"},{"$f":"\"Average  \"&YEAR($C$8)&\"\nCalibrated Plan Adjusted Index Rate PMPM\"","v":"Average  2025\nCalibrated Plan Adjusted Index Rate PMPM"},"Proposed Rate Change - Average Annual PAIR","De Minimis Check"]
[]
["Totals - Current Membership",null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(H18:H317,$V$18:$V$317)/$V$15,AVERAGE(H18:H317))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IFERROR(SUMPRODUCT(K18:K317,P18:P317,$V$18:$V$317)/$V$15,SUMPRODUCT((K18:K317)*(P18:P317))/COUNTA(K18:K317))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUMPRODUCT(L18:L317,$V$18:$V$317)/$V$15,AVERAGE(L18:L317))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IFERROR(SUMPRODUCT(T18:T317,$V$18:$V$317)/$V$15,AVERAGE(T18:T317))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(V18:V317)","v":0},{"$f":"SUM(W18:W317)","v":0},null,null,{"$f":"SUMPRODUCT(Z18:Z317,$V$18:$V$317)/$V$15","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(AA18:AA317,$V$18:$V$317)/$V$15","v":{"$error":"#DIV/0!"}},null,{"$f":"AA15/Z15-1","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(AG17:AG317)","v":0},{"$f":"SUM(AH17:AH317)","v":0},0,{"$f":"SUM(AJ17:AJ317)","v":0},{"$f":"SUM(AK17:AK317)","v":0},0,0,0,0,{"$f":"SUM(AP17:AP317)","v":0},null,null,{"$f":"IFERROR(SUMPRODUCT(AS18:AS317,$V$18:$V$317)/$V$15,AVERAGE(AS18:AS317))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUMPRODUCT(AT18:AT317,$V$18:$V$317)/$V$15,AVERAGE(AT18:AT317))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AY15/AX15-1","v":{"$error":"#DIV/0!"}}]
["Total - Projected Membership",null,null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(H18:H317,$W$18:$W$317)/$W$15,AVERAGE(H18:H317))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IFERROR(SUMPRODUCT(K18:K317,P18:P317,$W$18:$W$317)/$W$15,SUMPRODUCT((K18:K317)*(P18:P317))/COUNTA(K18:K317))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(SUMPRODUCT(L18:L317,$W$18:$W$317)/$W$15,AVERAGE(L18:L317))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Transitional Plans","TRANSITIONAL","N/A","TRANSITIONAL","DNM","TRANSITIONAL","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,{"$f":"AP17*AQ17","v":0},null,null,null,"N/A","N/A",null,"N/A",null,"N/A",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG17:AO17)","v":0},{"$f":"IF(OR(E17=\"DNM\", E17=\"\"),0,1)","v":0},null,"N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"]
["Plan 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K18:P18)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP18*AQ18","v":0},null,null,null,null,{"$f":"$Q18/(1-$R18-$S18-$T18)/$T$7","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(ISERROR(AA18),0,IF(OR(Z18=0,AA18=0),0,AA18/Z18-1))","v":0},null,{"$f":"V18/$V$15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG18:AO18)","v":0},{"$f":"IF(OR(E18=\"DNM\", E18=\"\"),0,1)","v":0},null,null,{"$f":"$AA18*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA18*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA18*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS18:AV18,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX18=0,0,AY18/AX18-1)","v":0},{"$f":"IF(G18=\"platinum\",IF(AND(H18>=0.88,H18<=0.92),\"yes\",\"no\"),IF(G18=\"gold\",IF(AND(H18>=0.78,H18<=0.82),\"yes\",\"no\"),IF(G18=\"silver\",IF(OR(J18=\"On/Off\",J18=\"On\"),IF(AND(H18>=0.7,H18<=0.72),\"yes\",\"no\"),IF(AND(H18>=0.68,H18<=0.72),\"yes\",\"no\")),IF(G18=\"bronze\",IF(AND(H18>=0.58,H18<=0.62),\"yes\",\"no\"),IF(G18=\"catastrophic\",\"N/A\",IF(G18=\"expanded bronze\",IF(AND(H18>=0.58,H18<=0.65),\"yes\",\"no\"),\" \"))))))","v":" "}]
["Plan 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K19:P19)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP19*AQ19","v":0},null,null,null,null,{"$f":"$Q19/(1-$R19-$S19-$T19)/$T$7","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(ISERROR(AA19),0,IF(OR(Z19=0,AA19=0),0,AA19/Z19-1))","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG19:AO19)","v":0},0,null,null,{"$f":"$AA19*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA19*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA19*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS19:AV19,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},0,{"$f":"IF(G19=\"platinum\",IF(AND(H19>=0.88,H19<=0.92),\"yes\",\"no\"),IF(G19=\"gold\",IF(AND(H19>=0.78,H19<=0.82),\"yes\",\"no\"),IF(G19=\"silver\",IF(OR(J19=\"On/Off\",J19=\"On\"),IF(AND(H19>=0.7,H19<=0.72),\"yes\",\"no\"),IF(AND(H19>=0.68,H19<=0.72),\"yes\",\"no\")),IF(G19=\"bronze\",IF(AND(H19>=0.58,H19<=0.62),\"yes\",\"no\"),IF(G19=\"catastrophic\",\"N/A\",IF(G19=\"expanded bronze\",IF(AND(H19>=0.58,H19<=0.65),\"yes\",\"no\"),\" \"))))))","v":" "}]
["Plan 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA20*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA20*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA20*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA21*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA21*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA21*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA22*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA22*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA22*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA23*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA23*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA23*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA24*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA24*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA24*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA25*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA25*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA25*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA26*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA26*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA26*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA27*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA27*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA27*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA28*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA28*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA28*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA29*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA29*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA29*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA30*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA30*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA30*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA31*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA31*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA31*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG32:AO32)","v":0},0,null,null,{"$f":"$AA32*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA32*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA32*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA33*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA33*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA33*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA34*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA34*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA34*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA35*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA35*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA35*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA36*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA36*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA36*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA37*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA37*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA37*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA38*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA38*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA38*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA39*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA39*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA39*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA40*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA40*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA40*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA41*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA41*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA41*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA42*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA42*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA42*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA43*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA43*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA43*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA44*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA44*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA44*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA45*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA45*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA45*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA46*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA46*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA46*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA47*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA47*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA47*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA48*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA48*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA48*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA49*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA49*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA49*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS49:AV49,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},0," "]
["Plan 33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(E50=\"DNM\", E50=\"\"),0,1)","v":0},null,null,{"$f":"$AA50*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA50*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA50*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA51*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA51*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA51*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA52*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA52*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA52*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA53*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA53*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA53*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA54*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA54*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA54*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA55*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA55*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA55*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA56*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA56*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA56*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA57*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA57*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA57*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 41",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA58*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA58*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA58*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 42",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA59*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA59*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA59*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 43",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA60*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA60*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA60*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 44",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA61*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA61*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA61*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 45",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA62*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA62*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA62*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 46",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA63*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA63*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA63*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 47",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA64*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA64*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA64*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 48",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA65*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA65*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA65*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 49",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA66*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA66*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA66*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 50",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA67*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA67*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA67*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 51",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA68*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA68*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA68*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 52",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA69*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA69*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA69*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 53",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA70*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA70*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA70*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 54",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA71*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA71*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA71*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 55",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA72*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA72*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA72*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 56",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA73*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA73*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA73*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 57",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA74*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA74*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA74*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 58",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA75*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA75*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA75*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 59",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA76*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA76*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA76*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA77*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA77*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA77*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 61",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA78*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA78*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA78*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 62",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA79*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA79*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA79*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 63",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA80*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA80*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA80*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 64",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA81*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA81*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA81*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS81:AV81,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},0," "]
["Plan 65",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$f":"V82/$V$15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA82*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA82*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA82*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"IF(AX82=0,0,AY82/AX82-1)","v":0}," "]
["Plan 66",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K83:P83)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP83*AQ83","v":0},null,null,null,null,{"$f":"$Q83/(1-$R83-$S83-$T83)/$T$7","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(ISERROR(AA83),0,IF(OR(Z83=0,AA83=0),0,AA83/Z83-1))","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG83:AO83)","v":0},{"$f":"IF(OR(E83=\"DNM\", E83=\"\"),0,1)","v":0},null,null,{"$f":"$AA83*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA83*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA83*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0,{"$f":"IF(G83=\"platinum\",IF(AND(H83>=0.88,H83<=0.92),\"yes\",\"no\"),IF(G83=\"gold\",IF(AND(H83>=0.78,H83<=0.82),\"yes\",\"no\"),IF(G83=\"silver\",IF(OR(J83=\"On/Off\",J83=\"On\"),IF(AND(H83>=0.7,H83<=0.72),\"yes\",\"no\"),IF(AND(H83>=0.68,H83<=0.72),\"yes\",\"no\")),IF(G83=\"bronze\",IF(AND(H83>=0.58,H83<=0.62),\"yes\",\"no\"),IF(G83=\"catastrophic\",\"N/A\",IF(G83=\"expanded bronze\",IF(AND(H83>=0.58,H83<=0.65),\"yes\",\"no\"),\" \"))))))","v":" "}]
["Plan 67",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA84*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA84*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA84*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 68",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA85*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA85*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA85*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 69",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA86*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA86*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA86*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 70",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA87*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA87*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA87*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 71",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA88*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA88*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA88*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 72",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA89*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA89*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA89*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 73",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA90*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA90*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA90*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 74",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA91*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA91*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA91*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 75",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA92*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA92*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA92*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 76",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA93*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA93*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA93*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 77",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA94*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA94*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA94*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 78",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA95*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA95*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA95*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 79",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA96*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA96*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA96*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 80",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA97*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA97*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA97*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 81",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA98*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA98*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA98*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 82",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA99*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA99*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA99*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 83",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA100*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA100*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA100*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 84",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA101*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA101*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA101*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 85",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA102*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA102*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA102*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 86",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA103*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA103*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA103*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 87",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA104*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA104*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA104*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 88",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA105*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA105*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA105*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 89",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA106*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA106*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA106*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 90",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA107*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA107*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA107*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 91",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA108*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA108*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA108*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 92",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA109*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA109*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA109*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 93",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA110*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA110*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA110*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 94",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA111*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA111*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA111*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 95",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA112*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA112*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA112*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 96",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA113*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA113*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA113*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 97",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA114*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA114*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA114*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 98",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA115*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA115*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA115*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 99",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA116*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA116*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA116*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K117:P117)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP117*AQ117","v":0},null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$f":"V117/$V$15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG117:AO117)","v":0},{"$f":"IF(OR(E117=\"DNM\", E117=\"\"),0,1)","v":0},null,null,{"$f":"$AA117*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA117*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA117*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS117:AV117,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},0," "]
["Plan 101",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA118*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA118*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA118*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 102",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA119*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA119*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA119*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 103",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA120*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA120*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA120*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 104",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA121*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA121*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA121*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 105",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA122*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA122*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA122*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 106",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA123*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA123*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA123*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 107",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA124*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA124*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA124*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 108",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA125*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA125*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA125*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 109",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA126*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA126*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA126*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 110",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA127*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA127*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA127*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 111",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA128*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA128*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA128*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA129*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA129*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA129*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 113",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA130*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA130*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA130*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 114",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA131*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA131*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA131*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 115",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA132*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA132*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA132*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 116",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA133*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA133*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA133*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 117",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA134*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA134*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA134*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 118",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA135*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA135*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA135*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 119",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA136*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA136*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA136*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 120",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA137*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA137*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA137*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 121",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA138*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA138*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA138*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 122",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA139*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA139*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA139*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 123",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA140*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA140*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA140*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 124",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA141*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA141*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA141*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 125",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA142*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA142*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA142*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 126",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA143*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA143*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA143*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 127",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA144*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA144*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA144*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 128",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA145*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA145*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA145*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 129",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA146*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA146*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA146*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"IF(AX146=0,0,AY146/AX146-1)","v":0}," "]
["Plan 130",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(ISERROR(AA147),0,IF(OR(Z147=0,AA147=0),0,AA147/Z147-1))","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA147*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA147*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA147*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0,{"$f":"IF(G147=\"platinum\",IF(AND(H147>=0.88,H147<=0.92),\"yes\",\"no\"),IF(G147=\"gold\",IF(AND(H147>=0.78,H147<=0.82),\"yes\",\"no\"),IF(G147=\"silver\",IF(OR(J147=\"On/Off\",J147=\"On\"),IF(AND(H147>=0.7,H147<=0.72),\"yes\",\"no\"),IF(AND(H147>=0.68,H147<=0.72),\"yes\",\"no\")),IF(G147=\"bronze\",IF(AND(H147>=0.58,H147<=0.62),\"yes\",\"no\"),IF(G147=\"catastrophic\",\"N/A\",IF(G147=\"expanded bronze\",IF(AND(H147>=0.58,H147<=0.65),\"yes\",\"no\"),\" \"))))))","v":" "}]
["Plan 131",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA148*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA148*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA148*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 132",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA149*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA149*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA149*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 133",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA150*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA150*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA150*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 134",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA151*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA151*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA151*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 135",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA152*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA152*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA152*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 136",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA153*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA153*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA153*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 137",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA154*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA154*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA154*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 138",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA155*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA155*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA155*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 139",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA156*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA156*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA156*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 140",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA157*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA157*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA157*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 141",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA158*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA158*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA158*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 142",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA159*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA159*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA159*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 143",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA160*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA160*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA160*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 144",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA161*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA161*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA161*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 145",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA162*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA162*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA162*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 146",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA163*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA163*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA163*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 147",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA164*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA164*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA164*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 148",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA165*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA165*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA165*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 149",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA166*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA166*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA166*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 150",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA167*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA167*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA167*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 151",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA168*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA168*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA168*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 152",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA169*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA169*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA169*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 153",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA170*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA170*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA170*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 154",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA171*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA171*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA171*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 155",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA172*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA172*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA172*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 156",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA173*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA173*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA173*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 157",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA174*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA174*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA174*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 158",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA175*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA175*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA175*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 159",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA176*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA176*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA176*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 160",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA177*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA177*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA177*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 161",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA178*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA178*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA178*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 162",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA179*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA179*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA179*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 163",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA180*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA180*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA180*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 164",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K181:P181)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP181*AQ181","v":0},null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$f":"V181/$V$15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG181:AO181)","v":0},{"$f":"IF(OR(E181=\"DNM\", E181=\"\"),0,1)","v":0},null,null,{"$f":"$AA181*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA181*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA181*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS181:AV181,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},0," "]
["Plan 165",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA182*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA182*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA182*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 166",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA183*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA183*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA183*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 167",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA184*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA184*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA184*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 168",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA185*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA185*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA185*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 169",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA186*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA186*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA186*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 170",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA187*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA187*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA187*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 171",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA188*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA188*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA188*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 172",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA189*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA189*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA189*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 173",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA190*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA190*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA190*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 174",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA191*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA191*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA191*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 175",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA192*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA192*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA192*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 176",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA193*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA193*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA193*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 177",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA194*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA194*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA194*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 178",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA195*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA195*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA195*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 179",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA196*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA196*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA196*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 180",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA197*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA197*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA197*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 181",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA198*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA198*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA198*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 182",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA199*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA199*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA199*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 183",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA200*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA200*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA200*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 184",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA201*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA201*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA201*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 185",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA202*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA202*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA202*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 186",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA203*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA203*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA203*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 187",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA204*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA204*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA204*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 188",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA205*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA205*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA205*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 189",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA206*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA206*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA206*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 190",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA207*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA207*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA207*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 191",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA208*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA208*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA208*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 192",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA209*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA209*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA209*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 193",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA210*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA210*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA210*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},{"$f":"IF(AX210=0,0,AY210/AX210-1)","v":0}," "]
["Plan 194",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(ISERROR(AA211),0,IF(OR(Z211=0,AA211=0),0,AA211/Z211-1))","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA211*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA211*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA211*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0,{"$f":"IF(G211=\"platinum\",IF(AND(H211>=0.88,H211<=0.92),\"yes\",\"no\"),IF(G211=\"gold\",IF(AND(H211>=0.78,H211<=0.82),\"yes\",\"no\"),IF(G211=\"silver\",IF(OR(J211=\"On/Off\",J211=\"On\"),IF(AND(H211>=0.7,H211<=0.72),\"yes\",\"no\"),IF(AND(H211>=0.68,H211<=0.72),\"yes\",\"no\")),IF(G211=\"bronze\",IF(AND(H211>=0.58,H211<=0.62),\"yes\",\"no\"),IF(G211=\"catastrophic\",\"N/A\",IF(G211=\"expanded bronze\",IF(AND(H211>=0.58,H211<=0.65),\"yes\",\"no\"),\" \"))))))","v":" "}]
["Plan 195",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA212*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA212*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA212*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 196",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA213*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA213*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA213*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA214*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA214*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA214*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA215*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA215*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA215*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 199",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA216*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA216*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA216*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$error":"#DIV/0!"},0," "]
["Plan 200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K217:P217)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP217*AQ217","v":0},null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$f":"V217/$V$15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG217:AO217)","v":0},{"$f":"IF(OR(E217=\"DNM\", E217=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null," "]
["Plan 201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 202",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 203",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 204",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 205",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 206",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 207",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 208",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 209",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 210",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 211",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 212",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 213",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 214",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 215",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 216",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 217",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 218",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 219",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 220",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 221",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 222",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 223",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 224",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 225",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 226",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 227",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 228",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 229",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 230",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 231",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 232",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 233",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 234",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 236",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 237",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 238",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 239",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 240",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 241",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 242",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 243",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 244",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 245",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 246",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 247",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 248",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 249",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 250",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 251",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 252",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 253",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 254",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 255",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 256",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 257",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 258",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,{"$f":"IF(ISERROR(AA275),0,IF(OR(Z275=0,AA275=0),0,AA275/Z275-1))","v":0},null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IF(G275=\"platinum\",IF(AND(H275>=0.88,H275<=0.92),\"yes\",\"no\"),IF(G275=\"gold\",IF(AND(H275>=0.78,H275<=0.82),\"yes\",\"no\"),IF(G275=\"silver\",IF(OR(J275=\"On/Off\",J275=\"On\"),IF(AND(H275>=0.7,H275<=0.72),\"yes\",\"no\"),IF(AND(H275>=0.68,H275<=0.72),\"yes\",\"no\")),IF(G275=\"bronze\",IF(AND(H275>=0.58,H275<=0.62),\"yes\",\"no\"),IF(G275=\"catastrophic\",\"N/A\",IF(G275=\"expanded bronze\",IF(AND(H275>=0.58,H275<=0.65),\"yes\",\"no\"),\" \"))))))","v":" "}]
["Plan 259",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 260",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 261",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 262",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 263",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 264",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$11* PRODUCT(K281:P281)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"AP281*AQ281","v":0},null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$f":"V281/$V$15","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG281:AO281)","v":0},{"$f":"IF(OR(E281=\"DNM\", E281=\"\"),0,1)","v":0},null,null,null,null,null,null,null,null,null," "]
["Plan 265",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 266",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 267",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 268",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 269",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 270",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 271",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 272",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 273",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 274",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 275",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 276",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 277",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 278",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 279",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 280",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 281",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 282",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 283",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 284",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 285",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 286",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 287",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 288",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 289",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 290",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 291",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 292",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 293",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 294",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 295",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 296",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 297",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 298",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 299",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null," "]
["Plan 300",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,0,null,null,null,null,{"$error":"#DIV/0!"},null,0,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"$AA317*'II Rate Development & Change'!K$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA317*'II Rate Development & Change'!L$34","v":{"$error":"#DIV/0!"}},{"$f":"$AA317*'II Rate Development & Change'!M$34","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUMPRODUCT(AS317:AV317,AS$11:AV$11)/SUM(AS$11:AV$11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AX317=0,0,AY317/AX317-1)","v":0}," "]

{"sheet":"IV A Plan Premiums Individual","index":6,"n_rows":314,"n_cols":117,"rows_kept":314,"cut":false,"hidden":false,"merged":[[12,1,12,6],[9,8,9,17],[9,19,9,28],[9,30,9,39],[9,41,9,116]]}
["PA Rate Template Part IV A - Individual"]
["Table 11. Plan Premium Development for 21-Year-Old Non-Tobacco User"]
[]
[]
["Carrier Name:",null,{"$f":"'III Plan Rates'!C5","v":0}]
["Product(s):",null,{"$f":"'III Plan Rates'!C6","v":0}]
["Market Segment:",null,{"$f":"'III Plan Rates'!C7","v":"Individual"}]
["Rate Effective Date:",null,{"$f":"'III Plan Rates'!C8","v":"2025-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"YEAR(C8)-1&\" 21-year-old, Non-Tobacco Premium PMPM\"","v":"2024 21-year-old, Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(C8)&\" 21-year-old, Non-Tobacco Premium PMPM\"","v":"2025 21-year-old, Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in 21-year-old Non-Tobacco Premium PMPM ",null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('III Plan Rates'!C10,\"MM-DD-YYYY\")&\" Number of Covered Lives by County\"","v":"02-01-2024 Number of Covered Lives by County"}]
["Plan Number","HIOS Plan ID (Standard Component)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2024 Plan \nMarketing Name"},{"$f":"\"Discontinued, New, Modified, Existing (D,N,M,E) for \"&YEAR(C8)","v":"Discontinued, New, Modified, Existing (D,N,M,E) for 2025"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" Plan HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2025 Plan HIOS Plan ID (If 1/1/2024 Plan Discontinued & Mapped)"},"Metallic Tier","Exchange On/Off or Off",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,"Clarion","Crawford","Erie","Forest","McKean","Mercer","Venango","Warren",1,"Cameron","Elk","Potter",2,"Bradford","Carbon","Clinton","Lackawanna","Luzerne","Lycoming","Monroe","Pike","Sullivan","Susquehanna","Tioga","Wayne","Wyoming",3,"Allegheny","Armstrong","Beaver","Butler","Fayette","Greene","Indiana","Lawrence","Washington","Westmoreland",4,"Bedford","Blair","Cambria","Clearfield","Huntingdon","Jefferson","Somerset",5,"Centre","Columbia","Lehigh","Mifflin","Montour","Northampton","Northumberland","Schuylkill","Snyder","Union",6,"Adams","Berks","Lancaster","York",7,"Bucks","Chester","Delaware","Montgomery","Philadelphia",8,"Cumberland","Dauphin","Franklin","Fulton","Juniata","Lebanon","Perry",9]
[]
["Totals","These cells auto-fill using the data entered in Table 10.",null,null,null,null,null,null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(I15:I314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(J15:J314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(K15:K314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(L15:L314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(M15:M314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(N15:N314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(O15:O314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(P15:P314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Q15:Q314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(R15:R314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(T15:T314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(U15:U314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(V15:V314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(W15:W314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(X15:X314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Y15:Y314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Z15:Z314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AA15:AA314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AB15:AB314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AC15:AC314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND(I13>0,T13>0),T13/I13-1,0)","v":0},{"$f":"IF(AND(J13>0,U13>0),U13/J13-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"(SUMPRODUCT(AE13:AM13,'III Plan Rates'!AG15:AO15)/(SUM('III Plan Rates'!AG15:AO15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AP15:AP314)","v":0},{"$f":"SUM(AQ15:AQ314)","v":0},0,0,0,0,0,0,{"$f":"IF(SUM(AP13:AW13)='III Plan Rates'!AG15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,{"$f":"IF(SUM(AY13:BA13)='III Plan Rates'!AH15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BC13:BO13)='III Plan Rates'!AI15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BQ13:BZ13)='III Plan Rates'!AJ15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,{"$f":"IF(SUM(CB13:CH13)='III Plan Rates'!AK15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CJ13:CS13)='III Plan Rates'!AL15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,{"$f":"IF(SUM(CU13:CX13)='III Plan Rates'!AM15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,{"$f":"SUM(DC15:DC314)","v":0},0,{"$f":"IF(SUM(CZ13:DD13)='III Plan Rates'!AN15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,{"$f":"IF(SUM(DF13:DL13)='III Plan Rates'!AO15, \"Match\", \"Don't Match\")","v":"Match"}]
[]
[{"$f":"'III Plan Rates'!A18","v":"Plan 1"},{"$f":"'III Plan Rates'!B18","v":0},{"$f":"'III Plan Rates'!D18","v":0},{"$f":"'III Plan Rates'!E18","v":0},{"$f":"'III Plan Rates'!F18","v":0},{"$f":"'III Plan Rates'!G18","v":0},{"$f":"'III Plan Rates'!J18","v":0},null,{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z18*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(I15:Q15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(T15:AB15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"IF(AND(I15>0,T15>0),T15/I15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J15>0,U15>0),U15/J15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K15>0,V15>0),V15/K15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L15>0,W15>0),W15/L15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M15>0,X15>0),X15/M15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N15>0,Y15>0),Y15/N15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O15>0,Z15>0),Z15/O15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P15>0,AA15>0),AA15/P15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q15>0,AB15>0),AB15/Q15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R15>0,AC15>0),AC15/R15-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP15:AW15)='III Plan Rates'!AG18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY15:BA15)='III Plan Rates'!AH18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC15:BO15)='III Plan Rates'!AI18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ15:BZ15)='III Plan Rates'!AJ18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB15:CH15)='III Plan Rates'!AK18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ15:CS15)='III Plan Rates'!AL18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU15:CX15)='III Plan Rates'!AM18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ15:DD15)='III Plan Rates'!AN18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF15:DL15)='III Plan Rates'!AO18, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A19","v":"Plan 2"},{"$f":"'III Plan Rates'!B19","v":0},{"$f":"'III Plan Rates'!D19","v":0},{"$f":"'III Plan Rates'!E19","v":0},{"$f":"'III Plan Rates'!F19","v":0},{"$f":"'III Plan Rates'!G19","v":0},{"$f":"'III Plan Rates'!J19","v":0},null,{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z19*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(I16:Q16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(T16:AB16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"IF(AND(I16>0,T16>0),T16/I16-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP16:AW16)='III Plan Rates'!AG19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY16:BA16)='III Plan Rates'!AH19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC16:BO16)='III Plan Rates'!AI19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ16:BZ16)='III Plan Rates'!AJ19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB16:CH16)='III Plan Rates'!AK19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ16:CS16)='III Plan Rates'!AL19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU16:CX16)='III Plan Rates'!AM19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ16:DD16)='III Plan Rates'!AN19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF16:DL16)='III Plan Rates'!AO19, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A20","v":"Plan 3"},{"$f":"'III Plan Rates'!B20","v":0},{"$f":"'III Plan Rates'!D20","v":0},{"$f":"'III Plan Rates'!E20","v":0},{"$f":"'III Plan Rates'!F20","v":0},{"$f":"'III Plan Rates'!G20","v":0},{"$f":"'III Plan Rates'!J20","v":0},null,{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z20*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(I17:Q17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(T17:AB17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP17:AW17)='III Plan Rates'!AG20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY17:BA17)='III Plan Rates'!AH20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC17:BO17)='III Plan Rates'!AI20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ17:BZ17)='III Plan Rates'!AJ20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB17:CH17)='III Plan Rates'!AK20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ17:CS17)='III Plan Rates'!AL20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU17:CX17)='III Plan Rates'!AM20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ17:DD17)='III Plan Rates'!AN20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF17:DL17)='III Plan Rates'!AO20, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A21","v":"Plan 4"},{"$f":"'III Plan Rates'!B21","v":0},{"$f":"'III Plan Rates'!D21","v":0},{"$f":"'III Plan Rates'!E21","v":0},{"$f":"'III Plan Rates'!F21","v":0},{"$f":"'III Plan Rates'!G21","v":0},{"$f":"'III Plan Rates'!J21","v":0},null,{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z21*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(I18:Q18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(T18:AB18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP18:AW18)='III Plan Rates'!AG21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY18:BA18)='III Plan Rates'!AH21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC18:BO18)='III Plan Rates'!AI21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ18:BZ18)='III Plan Rates'!AJ21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB18:CH18)='III Plan Rates'!AK21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ18:CS18)='III Plan Rates'!AL21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU18:CX18)='III Plan Rates'!AM21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ18:DD18)='III Plan Rates'!AN21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF18:DL18)='III Plan Rates'!AO21, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A22","v":"Plan 5"},{"$f":"'III Plan Rates'!B22","v":0},{"$f":"'III Plan Rates'!D22","v":0},{"$f":"'III Plan Rates'!E22","v":0},{"$f":"'III Plan Rates'!F22","v":0},{"$f":"'III Plan Rates'!G22","v":0},{"$f":"'III Plan Rates'!J22","v":0},null,{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z22*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(I19:Q19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(T19:AB19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP19:AW19)='III Plan Rates'!AG22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY19:BA19)='III Plan Rates'!AH22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC19:BO19)='III Plan Rates'!AI22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ19:BZ19)='III Plan Rates'!AJ22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB19:CH19)='III Plan Rates'!AK22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ19:CS19)='III Plan Rates'!AL22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU19:CX19)='III Plan Rates'!AM22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ19:DD19)='III Plan Rates'!AN22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF19:DL19)='III Plan Rates'!AO22, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A23","v":"Plan 6"},{"$f":"'III Plan Rates'!B23","v":0},{"$f":"'III Plan Rates'!D23","v":0},{"$f":"'III Plan Rates'!E23","v":0},{"$f":"'III Plan Rates'!F23","v":0},{"$f":"'III Plan Rates'!G23","v":0},{"$f":"'III Plan Rates'!J23","v":0},null,{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z23*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(I20:Q20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(T20:AB20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP20:AW20)='III Plan Rates'!AG23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY20:BA20)='III Plan Rates'!AH23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC20:BO20)='III Plan Rates'!AI23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ20:BZ20)='III Plan Rates'!AJ23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB20:CH20)='III Plan Rates'!AK23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ20:CS20)='III Plan Rates'!AL23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU20:CX20)='III Plan Rates'!AM23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ20:DD20)='III Plan Rates'!AN23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF20:DL20)='III Plan Rates'!AO23, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A24","v":"Plan 7"},{"$f":"'III Plan Rates'!B24","v":0},{"$f":"'III Plan Rates'!D24","v":0},{"$f":"'III Plan Rates'!E24","v":0},{"$f":"'III Plan Rates'!F24","v":0},{"$f":"'III Plan Rates'!G24","v":0},{"$f":"'III Plan Rates'!J24","v":0},null,{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z24*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(I21:Q21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(T21:AB21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP21:AW21)='III Plan Rates'!AG24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY21:BA21)='III Plan Rates'!AH24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC21:BO21)='III Plan Rates'!AI24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ21:BZ21)='III Plan Rates'!AJ24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB21:CH21)='III Plan Rates'!AK24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ21:CS21)='III Plan Rates'!AL24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU21:CX21)='III Plan Rates'!AM24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ21:DD21)='III Plan Rates'!AN24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF21:DL21)='III Plan Rates'!AO24, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A25","v":"Plan 8"},{"$f":"'III Plan Rates'!B25","v":0},{"$f":"'III Plan Rates'!D25","v":0},{"$f":"'III Plan Rates'!E25","v":0},{"$f":"'III Plan Rates'!F25","v":0},{"$f":"'III Plan Rates'!G25","v":0},{"$f":"'III Plan Rates'!J25","v":0},null,{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z25*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(I22:Q22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(T22:AB22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP22:AW22)='III Plan Rates'!AG25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY22:BA22)='III Plan Rates'!AH25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC22:BO22)='III Plan Rates'!AI25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ22:BZ22)='III Plan Rates'!AJ25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB22:CH22)='III Plan Rates'!AK25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ22:CS22)='III Plan Rates'!AL25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU22:CX22)='III Plan Rates'!AM25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ22:DD22)='III Plan Rates'!AN25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF22:DL22)='III Plan Rates'!AO25, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A26","v":"Plan 9"},{"$f":"'III Plan Rates'!B26","v":0},{"$f":"'III Plan Rates'!D26","v":0},{"$f":"'III Plan Rates'!E26","v":0},{"$f":"'III Plan Rates'!F26","v":0},{"$f":"'III Plan Rates'!G26","v":0},{"$f":"'III Plan Rates'!J26","v":0},null,{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z26*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(I23:Q23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(T23:AB23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP23:AW23)='III Plan Rates'!AG26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY23:BA23)='III Plan Rates'!AH26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC23:BO23)='III Plan Rates'!AI26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ23:BZ23)='III Plan Rates'!AJ26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB23:CH23)='III Plan Rates'!AK26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ23:CS23)='III Plan Rates'!AL26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU23:CX23)='III Plan Rates'!AM26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ23:DD23)='III Plan Rates'!AN26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF23:DL23)='III Plan Rates'!AO26, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A27","v":"Plan 10"},{"$f":"'III Plan Rates'!B27","v":0},{"$f":"'III Plan Rates'!D27","v":0},{"$f":"'III Plan Rates'!E27","v":0},{"$f":"'III Plan Rates'!F27","v":0},{"$f":"'III Plan Rates'!G27","v":0},{"$f":"'III Plan Rates'!J27","v":0},null,{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z27*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(I24:Q24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(T24:AB24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP24:AW24)='III Plan Rates'!AG27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY24:BA24)='III Plan Rates'!AH27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC24:BO24)='III Plan Rates'!AI27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ24:BZ24)='III Plan Rates'!AJ27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB24:CH24)='III Plan Rates'!AK27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ24:CS24)='III Plan Rates'!AL27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU24:CX24)='III Plan Rates'!AM27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ24:DD24)='III Plan Rates'!AN27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF24:DL24)='III Plan Rates'!AO27, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A28","v":"Plan 11"},{"$f":"'III Plan Rates'!B28","v":0},{"$f":"'III Plan Rates'!D28","v":0},{"$f":"'III Plan Rates'!E28","v":0},{"$f":"'III Plan Rates'!F28","v":0},{"$f":"'III Plan Rates'!G28","v":0},{"$f":"'III Plan Rates'!J28","v":0},null,{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z28*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(I25:Q25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(T25:AB25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP25:AW25)='III Plan Rates'!AG28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY25:BA25)='III Plan Rates'!AH28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC25:BO25)='III Plan Rates'!AI28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ25:BZ25)='III Plan Rates'!AJ28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB25:CH25)='III Plan Rates'!AK28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ25:CS25)='III Plan Rates'!AL28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU25:CX25)='III Plan Rates'!AM28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ25:DD25)='III Plan Rates'!AN28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF25:DL25)='III Plan Rates'!AO28, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A29","v":"Plan 12"},{"$f":"'III Plan Rates'!B29","v":0},{"$f":"'III Plan Rates'!D29","v":0},{"$f":"'III Plan Rates'!E29","v":0},{"$f":"'III Plan Rates'!F29","v":0},{"$f":"'III Plan Rates'!G29","v":0},{"$f":"'III Plan Rates'!J29","v":0},null,{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z29*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(I26:Q26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(T26:AB26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP26:AW26)='III Plan Rates'!AG29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY26:BA26)='III Plan Rates'!AH29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC26:BO26)='III Plan Rates'!AI29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ26:BZ26)='III Plan Rates'!AJ29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB26:CH26)='III Plan Rates'!AK29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ26:CS26)='III Plan Rates'!AL29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU26:CX26)='III Plan Rates'!AM29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ26:DD26)='III Plan Rates'!AN29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF26:DL26)='III Plan Rates'!AO29, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A30","v":"Plan 13"},{"$f":"'III Plan Rates'!B30","v":0},{"$f":"'III Plan Rates'!D30","v":0},{"$f":"'III Plan Rates'!E30","v":0},{"$f":"'III Plan Rates'!F30","v":0},{"$f":"'III Plan Rates'!G30","v":0},{"$f":"'III Plan Rates'!J30","v":0},null,{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z30*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(I27:Q27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(T27:AB27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP27:AW27)='III Plan Rates'!AG30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY27:BA27)='III Plan Rates'!AH30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC27:BO27)='III Plan Rates'!AI30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ27:BZ27)='III Plan Rates'!AJ30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB27:CH27)='III Plan Rates'!AK30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ27:CS27)='III Plan Rates'!AL30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU27:CX27)='III Plan Rates'!AM30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ27:DD27)='III Plan Rates'!AN30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF27:DL27)='III Plan Rates'!AO30, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A31","v":"Plan 14"},{"$f":"'III Plan Rates'!B31","v":0},{"$f":"'III Plan Rates'!D31","v":0},{"$f":"'III Plan Rates'!E31","v":0},{"$f":"'III Plan Rates'!F31","v":0},{"$f":"'III Plan Rates'!G31","v":0},{"$f":"'III Plan Rates'!J31","v":0},null,{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z31*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(I28:Q28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(T28:AB28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP28:AW28)='III Plan Rates'!AG31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY28:BA28)='III Plan Rates'!AH31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC28:BO28)='III Plan Rates'!AI31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ28:BZ28)='III Plan Rates'!AJ31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB28:CH28)='III Plan Rates'!AK31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ28:CS28)='III Plan Rates'!AL31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU28:CX28)='III Plan Rates'!AM31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ28:DD28)='III Plan Rates'!AN31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF28:DL28)='III Plan Rates'!AO31, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A32","v":"Plan 15"},{"$f":"'III Plan Rates'!B32","v":0},{"$f":"'III Plan Rates'!D32","v":0},{"$f":"'III Plan Rates'!E32","v":0},{"$f":"'III Plan Rates'!F32","v":0},{"$f":"'III Plan Rates'!G32","v":0},{"$f":"'III Plan Rates'!J32","v":0},null,{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z32*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(I29:Q29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(T29:AB29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP29:AW29)='III Plan Rates'!AG32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY29:BA29)='III Plan Rates'!AH32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC29:BO29)='III Plan Rates'!AI32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ29:BZ29)='III Plan Rates'!AJ32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB29:CH29)='III Plan Rates'!AK32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ29:CS29)='III Plan Rates'!AL32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU29:CX29)='III Plan Rates'!AM32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ29:DD29)='III Plan Rates'!AN32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF29:DL29)='III Plan Rates'!AO32, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A33","v":"Plan 16"},{"$f":"'III Plan Rates'!B33","v":0},{"$f":"'III Plan Rates'!D33","v":0},{"$f":"'III Plan Rates'!E33","v":0},{"$f":"'III Plan Rates'!F33","v":0},{"$f":"'III Plan Rates'!G33","v":0},{"$f":"'III Plan Rates'!J33","v":0},null,{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z33*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(I30:Q30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(T30:AB30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP30:AW30)='III Plan Rates'!AG33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY30:BA30)='III Plan Rates'!AH33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC30:BO30)='III Plan Rates'!AI33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ30:BZ30)='III Plan Rates'!AJ33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB30:CH30)='III Plan Rates'!AK33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ30:CS30)='III Plan Rates'!AL33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU30:CX30)='III Plan Rates'!AM33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ30:DD30)='III Plan Rates'!AN33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF30:DL30)='III Plan Rates'!AO33, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A34","v":"Plan 17"},{"$f":"'III Plan Rates'!B34","v":0},{"$f":"'III Plan Rates'!D34","v":0},{"$f":"'III Plan Rates'!E34","v":0},{"$f":"'III Plan Rates'!F34","v":0},{"$f":"'III Plan Rates'!G34","v":0},{"$f":"'III Plan Rates'!J34","v":0},null,{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z34*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(I31:Q31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(T31:AB31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP31:AW31)='III Plan Rates'!AG34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY31:BA31)='III Plan Rates'!AH34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC31:BO31)='III Plan Rates'!AI34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ31:BZ31)='III Plan Rates'!AJ34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB31:CH31)='III Plan Rates'!AK34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ31:CS31)='III Plan Rates'!AL34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU31:CX31)='III Plan Rates'!AM34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ31:DD31)='III Plan Rates'!AN34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF31:DL31)='III Plan Rates'!AO34, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A35","v":"Plan 18"},{"$f":"'III Plan Rates'!B35","v":0},{"$f":"'III Plan Rates'!D35","v":0},{"$f":"'III Plan Rates'!E35","v":0},{"$f":"'III Plan Rates'!F35","v":0},{"$f":"'III Plan Rates'!G35","v":0},{"$f":"'III Plan Rates'!J35","v":0},null,{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z35*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(I32:Q32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(T32:AB32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP32:AW32)='III Plan Rates'!AG35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY32:BA32)='III Plan Rates'!AH35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC32:BO32)='III Plan Rates'!AI35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ32:BZ32)='III Plan Rates'!AJ35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB32:CH32)='III Plan Rates'!AK35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ32:CS32)='III Plan Rates'!AL35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU32:CX32)='III Plan Rates'!AM35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ32:DD32)='III Plan Rates'!AN35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF32:DL32)='III Plan Rates'!AO35, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A36","v":"Plan 19"},{"$f":"'III Plan Rates'!B36","v":0},{"$f":"'III Plan Rates'!D36","v":0},{"$f":"'III Plan Rates'!E36","v":0},{"$f":"'III Plan Rates'!F36","v":0},{"$f":"'III Plan Rates'!G36","v":0},{"$f":"'III Plan Rates'!J36","v":0},null,{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z36*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(I33:Q33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(T33:AB33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP33:AW33)='III Plan Rates'!AG36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY33:BA33)='III Plan Rates'!AH36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC33:BO33)='III Plan Rates'!AI36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ33:BZ33)='III Plan Rates'!AJ36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB33:CH33)='III Plan Rates'!AK36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ33:CS33)='III Plan Rates'!AL36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU33:CX33)='III Plan Rates'!AM36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ33:DD33)='III Plan Rates'!AN36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF33:DL33)='III Plan Rates'!AO36, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A37","v":"Plan 20"},{"$f":"'III Plan Rates'!B37","v":0},{"$f":"'III Plan Rates'!D37","v":0},{"$f":"'III Plan Rates'!E37","v":0},{"$f":"'III Plan Rates'!F37","v":0},{"$f":"'III Plan Rates'!G37","v":0},{"$f":"'III Plan Rates'!J37","v":0},null,{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z37*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(I34:Q34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(T34:AB34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP34:AW34)='III Plan Rates'!AG37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY34:BA34)='III Plan Rates'!AH37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC34:BO34)='III Plan Rates'!AI37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ34:BZ34)='III Plan Rates'!AJ37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB34:CH34)='III Plan Rates'!AK37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ34:CS34)='III Plan Rates'!AL37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU34:CX34)='III Plan Rates'!AM37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ34:DD34)='III Plan Rates'!AN37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF34:DL34)='III Plan Rates'!AO37, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A38","v":"Plan 21"},{"$f":"'III Plan Rates'!B38","v":0},{"$f":"'III Plan Rates'!D38","v":0},{"$f":"'III Plan Rates'!E38","v":0},{"$f":"'III Plan Rates'!F38","v":0},{"$f":"'III Plan Rates'!G38","v":0},{"$f":"'III Plan Rates'!J38","v":0},null,{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z38*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(I35:Q35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(T35:AB35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP35:AW35)='III Plan Rates'!AG38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY35:BA35)='III Plan Rates'!AH38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC35:BO35)='III Plan Rates'!AI38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ35:BZ35)='III Plan Rates'!AJ38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB35:CH35)='III Plan Rates'!AK38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ35:CS35)='III Plan Rates'!AL38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU35:CX35)='III Plan Rates'!AM38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ35:DD35)='III Plan Rates'!AN38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF35:DL35)='III Plan Rates'!AO38, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A39","v":"Plan 22"},{"$f":"'III Plan Rates'!B39","v":0},{"$f":"'III Plan Rates'!D39","v":0},{"$f":"'III Plan Rates'!E39","v":0},{"$f":"'III Plan Rates'!F39","v":0},{"$f":"'III Plan Rates'!G39","v":0},{"$f":"'III Plan Rates'!J39","v":0},null,{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z39*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(I36:Q36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(T36:AB36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP36:AW36)='III Plan Rates'!AG39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY36:BA36)='III Plan Rates'!AH39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC36:BO36)='III Plan Rates'!AI39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ36:BZ36)='III Plan Rates'!AJ39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB36:CH36)='III Plan Rates'!AK39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ36:CS36)='III Plan Rates'!AL39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU36:CX36)='III Plan Rates'!AM39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ36:DD36)='III Plan Rates'!AN39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF36:DL36)='III Plan Rates'!AO39, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A40","v":"Plan 23"},{"$f":"'III Plan Rates'!B40","v":0},{"$f":"'III Plan Rates'!D40","v":0},{"$f":"'III Plan Rates'!E40","v":0},{"$f":"'III Plan Rates'!F40","v":0},{"$f":"'III Plan Rates'!G40","v":0},{"$f":"'III Plan Rates'!J40","v":0},null,{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z40*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(I37:Q37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(T37:AB37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP37:AW37)='III Plan Rates'!AG40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY37:BA37)='III Plan Rates'!AH40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC37:BO37)='III Plan Rates'!AI40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ37:BZ37)='III Plan Rates'!AJ40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB37:CH37)='III Plan Rates'!AK40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ37:CS37)='III Plan Rates'!AL40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU37:CX37)='III Plan Rates'!AM40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ37:DD37)='III Plan Rates'!AN40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF37:DL37)='III Plan Rates'!AO40, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A41","v":"Plan 24"},{"$f":"'III Plan Rates'!B41","v":0},{"$f":"'III Plan Rates'!D41","v":0},{"$f":"'III Plan Rates'!E41","v":0},{"$f":"'III Plan Rates'!F41","v":0},{"$f":"'III Plan Rates'!G41","v":0},{"$f":"'III Plan Rates'!J41","v":0},null,{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z41*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(I38:Q38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(T38:AB38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP38:AW38)='III Plan Rates'!AG41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY38:BA38)='III Plan Rates'!AH41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC38:BO38)='III Plan Rates'!AI41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ38:BZ38)='III Plan Rates'!AJ41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB38:CH38)='III Plan Rates'!AK41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ38:CS38)='III Plan Rates'!AL41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU38:CX38)='III Plan Rates'!AM41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ38:DD38)='III Plan Rates'!AN41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF38:DL38)='III Plan Rates'!AO41, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A42","v":"Plan 25"},{"$f":"'III Plan Rates'!B42","v":0},{"$f":"'III Plan Rates'!D42","v":0},{"$f":"'III Plan Rates'!E42","v":0},{"$f":"'III Plan Rates'!F42","v":0},{"$f":"'III Plan Rates'!G42","v":0},{"$f":"'III Plan Rates'!J42","v":0},null,{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z42*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(I39:Q39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(T39:AB39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP39:AW39)='III Plan Rates'!AG42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY39:BA39)='III Plan Rates'!AH42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC39:BO39)='III Plan Rates'!AI42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ39:BZ39)='III Plan Rates'!AJ42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB39:CH39)='III Plan Rates'!AK42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ39:CS39)='III Plan Rates'!AL42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU39:CX39)='III Plan Rates'!AM42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ39:DD39)='III Plan Rates'!AN42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF39:DL39)='III Plan Rates'!AO42, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A43","v":"Plan 26"},{"$f":"'III Plan Rates'!B43","v":0},{"$f":"'III Plan Rates'!D43","v":0},{"$f":"'III Plan Rates'!E43","v":0},{"$f":"'III Plan Rates'!F43","v":0},{"$f":"'III Plan Rates'!G43","v":0},{"$f":"'III Plan Rates'!J43","v":0},null,{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z43*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(I40:Q40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(T40:AB40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP40:AW40)='III Plan Rates'!AG43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY40:BA40)='III Plan Rates'!AH43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC40:BO40)='III Plan Rates'!AI43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ40:BZ40)='III Plan Rates'!AJ43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB40:CH40)='III Plan Rates'!AK43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ40:CS40)='III Plan Rates'!AL43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU40:CX40)='III Plan Rates'!AM43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ40:DD40)='III Plan Rates'!AN43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF40:DL40)='III Plan Rates'!AO43, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A44","v":"Plan 27"},{"$f":"'III Plan Rates'!B44","v":0},{"$f":"'III Plan Rates'!D44","v":0},{"$f":"'III Plan Rates'!E44","v":0},{"$f":"'III Plan Rates'!F44","v":0},{"$f":"'III Plan Rates'!G44","v":0},{"$f":"'III Plan Rates'!J44","v":0},null,{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z44*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(I41:Q41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(T41:AB41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP41:AW41)='III Plan Rates'!AG44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY41:BA41)='III Plan Rates'!AH44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC41:BO41)='III Plan Rates'!AI44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ41:BZ41)='III Plan Rates'!AJ44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB41:CH41)='III Plan Rates'!AK44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ41:CS41)='III Plan Rates'!AL44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU41:CX41)='III Plan Rates'!AM44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ41:DD41)='III Plan Rates'!AN44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF41:DL41)='III Plan Rates'!AO44, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A45","v":"Plan 28"},{"$f":"'III Plan Rates'!B45","v":0},{"$f":"'III Plan Rates'!D45","v":0},{"$f":"'III Plan Rates'!E45","v":0},{"$f":"'III Plan Rates'!F45","v":0},{"$f":"'III Plan Rates'!G45","v":0},{"$f":"'III Plan Rates'!J45","v":0},null,{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z45*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(I42:Q42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(T42:AB42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP42:AW42)='III Plan Rates'!AG45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY42:BA42)='III Plan Rates'!AH45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC42:BO42)='III Plan Rates'!AI45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ42:BZ42)='III Plan Rates'!AJ45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB42:CH42)='III Plan Rates'!AK45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ42:CS42)='III Plan Rates'!AL45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU42:CX42)='III Plan Rates'!AM45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ42:DD42)='III Plan Rates'!AN45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF42:DL42)='III Plan Rates'!AO45, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A46","v":"Plan 29"},{"$f":"'III Plan Rates'!B46","v":0},{"$f":"'III Plan Rates'!D46","v":0},{"$f":"'III Plan Rates'!E46","v":0},{"$f":"'III Plan Rates'!F46","v":0},{"$f":"'III Plan Rates'!G46","v":0},{"$f":"'III Plan Rates'!J46","v":0},null,{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z46*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(I43:Q43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(T43:AB43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP43:AW43)='III Plan Rates'!AG46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY43:BA43)='III Plan Rates'!AH46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC43:BO43)='III Plan Rates'!AI46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ43:BZ43)='III Plan Rates'!AJ46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB43:CH43)='III Plan Rates'!AK46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ43:CS43)='III Plan Rates'!AL46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU43:CX43)='III Plan Rates'!AM46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ43:DD43)='III Plan Rates'!AN46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF43:DL43)='III Plan Rates'!AO46, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A47","v":"Plan 30"},{"$f":"'III Plan Rates'!B47","v":0},{"$f":"'III Plan Rates'!D47","v":0},{"$f":"'III Plan Rates'!E47","v":0},{"$f":"'III Plan Rates'!F47","v":0},{"$f":"'III Plan Rates'!G47","v":0},{"$f":"'III Plan Rates'!J47","v":0},null,{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z47*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(I44:Q44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(T44:AB44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP44:AW44)='III Plan Rates'!AG47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY44:BA44)='III Plan Rates'!AH47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC44:BO44)='III Plan Rates'!AI47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ44:BZ44)='III Plan Rates'!AJ47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB44:CH44)='III Plan Rates'!AK47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ44:CS44)='III Plan Rates'!AL47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU44:CX44)='III Plan Rates'!AM47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ44:DD44)='III Plan Rates'!AN47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF44:DL44)='III Plan Rates'!AO47, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A48","v":"Plan 31"},{"$f":"'III Plan Rates'!B48","v":0},{"$f":"'III Plan Rates'!D48","v":0},{"$f":"'III Plan Rates'!E48","v":0},{"$f":"'III Plan Rates'!F48","v":0},{"$f":"'III Plan Rates'!G48","v":0},{"$f":"'III Plan Rates'!J48","v":0},null,{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z48*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(I45:Q45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(T45:AB45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP45:AW45)='III Plan Rates'!AG48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY45:BA45)='III Plan Rates'!AH48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC45:BO45)='III Plan Rates'!AI48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ45:BZ45)='III Plan Rates'!AJ48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB45:CH45)='III Plan Rates'!AK48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ45:CS45)='III Plan Rates'!AL48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU45:CX45)='III Plan Rates'!AM48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ45:DD45)='III Plan Rates'!AN48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF45:DL45)='III Plan Rates'!AO48, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A49","v":"Plan 32"},{"$f":"'III Plan Rates'!B49","v":0},{"$f":"'III Plan Rates'!D49","v":0},{"$f":"'III Plan Rates'!E49","v":0},{"$f":"'III Plan Rates'!F49","v":0},{"$f":"'III Plan Rates'!G49","v":0},{"$f":"'III Plan Rates'!J49","v":0},null,{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z49*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(I46:Q46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(T46:AB46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP46:AW46)='III Plan Rates'!AG49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY46:BA46)='III Plan Rates'!AH49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC46:BO46)='III Plan Rates'!AI49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ46:BZ46)='III Plan Rates'!AJ49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB46:CH46)='III Plan Rates'!AK49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ46:CS46)='III Plan Rates'!AL49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU46:CX46)='III Plan Rates'!AM49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ46:DD46)='III Plan Rates'!AN49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF46:DL46)='III Plan Rates'!AO49, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A50","v":"Plan 33"},{"$f":"'III Plan Rates'!B50","v":0},{"$f":"'III Plan Rates'!D50","v":0},{"$f":"'III Plan Rates'!E50","v":0},{"$f":"'III Plan Rates'!F50","v":0},{"$f":"'III Plan Rates'!G50","v":0},{"$f":"'III Plan Rates'!J50","v":0},null,{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z50*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(I47:Q47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(T47:AB47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP47:AW47)='III Plan Rates'!AG50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY47:BA47)='III Plan Rates'!AH50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC47:BO47)='III Plan Rates'!AI50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ47:BZ47)='III Plan Rates'!AJ50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB47:CH47)='III Plan Rates'!AK50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ47:CS47)='III Plan Rates'!AL50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU47:CX47)='III Plan Rates'!AM50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ47:DD47)='III Plan Rates'!AN50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF47:DL47)='III Plan Rates'!AO50, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A51","v":"Plan 34"},{"$f":"'III Plan Rates'!B51","v":0},{"$f":"'III Plan Rates'!D51","v":0},{"$f":"'III Plan Rates'!E51","v":0},{"$f":"'III Plan Rates'!F51","v":0},{"$f":"'III Plan Rates'!G51","v":0},{"$f":"'III Plan Rates'!J51","v":0},null,{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z51*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(I48:Q48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(T48:AB48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP48:AW48)='III Plan Rates'!AG51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY48:BA48)='III Plan Rates'!AH51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC48:BO48)='III Plan Rates'!AI51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ48:BZ48)='III Plan Rates'!AJ51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB48:CH48)='III Plan Rates'!AK51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ48:CS48)='III Plan Rates'!AL51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU48:CX48)='III Plan Rates'!AM51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ48:DD48)='III Plan Rates'!AN51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF48:DL48)='III Plan Rates'!AO51, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A52","v":"Plan 35"},{"$f":"'III Plan Rates'!B52","v":0},{"$f":"'III Plan Rates'!D52","v":0},{"$f":"'III Plan Rates'!E52","v":0},{"$f":"'III Plan Rates'!F52","v":0},{"$f":"'III Plan Rates'!G52","v":0},{"$f":"'III Plan Rates'!J52","v":0},null,{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z52*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(I49:Q49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(T49:AB49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP49:AW49)='III Plan Rates'!AG52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY49:BA49)='III Plan Rates'!AH52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC49:BO49)='III Plan Rates'!AI52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ49:BZ49)='III Plan Rates'!AJ52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB49:CH49)='III Plan Rates'!AK52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ49:CS49)='III Plan Rates'!AL52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU49:CX49)='III Plan Rates'!AM52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ49:DD49)='III Plan Rates'!AN52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF49:DL49)='III Plan Rates'!AO52, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A53","v":"Plan 36"},{"$f":"'III Plan Rates'!B53","v":0},{"$f":"'III Plan Rates'!D53","v":0},{"$f":"'III Plan Rates'!E53","v":0},{"$f":"'III Plan Rates'!F53","v":0},{"$f":"'III Plan Rates'!G53","v":0},{"$f":"'III Plan Rates'!J53","v":0},null,{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z53*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(I50:Q50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(T50:AB50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP50:AW50)='III Plan Rates'!AG53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY50:BA50)='III Plan Rates'!AH53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC50:BO50)='III Plan Rates'!AI53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ50:BZ50)='III Plan Rates'!AJ53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB50:CH50)='III Plan Rates'!AK53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ50:CS50)='III Plan Rates'!AL53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU50:CX50)='III Plan Rates'!AM53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ50:DD50)='III Plan Rates'!AN53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF50:DL50)='III Plan Rates'!AO53, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A54","v":"Plan 37"},{"$f":"'III Plan Rates'!B54","v":0},{"$f":"'III Plan Rates'!D54","v":0},{"$f":"'III Plan Rates'!E54","v":0},{"$f":"'III Plan Rates'!F54","v":0},{"$f":"'III Plan Rates'!G54","v":0},{"$f":"'III Plan Rates'!J54","v":0},null,{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z54*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(I51:Q51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(T51:AB51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP51:AW51)='III Plan Rates'!AG54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY51:BA51)='III Plan Rates'!AH54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC51:BO51)='III Plan Rates'!AI54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ51:BZ51)='III Plan Rates'!AJ54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB51:CH51)='III Plan Rates'!AK54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ51:CS51)='III Plan Rates'!AL54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU51:CX51)='III Plan Rates'!AM54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ51:DD51)='III Plan Rates'!AN54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF51:DL51)='III Plan Rates'!AO54, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A55","v":"Plan 38"},{"$f":"'III Plan Rates'!B55","v":0},{"$f":"'III Plan Rates'!D55","v":0},{"$f":"'III Plan Rates'!E55","v":0},{"$f":"'III Plan Rates'!F55","v":0},{"$f":"'III Plan Rates'!G55","v":0},{"$f":"'III Plan Rates'!J55","v":0},null,{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z55*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(I52:Q52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(T52:AB52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP52:AW52)='III Plan Rates'!AG55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY52:BA52)='III Plan Rates'!AH55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC52:BO52)='III Plan Rates'!AI55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ52:BZ52)='III Plan Rates'!AJ55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB52:CH52)='III Plan Rates'!AK55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ52:CS52)='III Plan Rates'!AL55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU52:CX52)='III Plan Rates'!AM55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ52:DD52)='III Plan Rates'!AN55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF52:DL52)='III Plan Rates'!AO55, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A56","v":"Plan 39"},{"$f":"'III Plan Rates'!B56","v":0},{"$f":"'III Plan Rates'!D56","v":0},{"$f":"'III Plan Rates'!E56","v":0},{"$f":"'III Plan Rates'!F56","v":0},{"$f":"'III Plan Rates'!G56","v":0},{"$f":"'III Plan Rates'!J56","v":0},null,{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z56*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(I53:Q53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(T53:AB53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP53:AW53)='III Plan Rates'!AG56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY53:BA53)='III Plan Rates'!AH56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC53:BO53)='III Plan Rates'!AI56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ53:BZ53)='III Plan Rates'!AJ56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB53:CH53)='III Plan Rates'!AK56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ53:CS53)='III Plan Rates'!AL56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU53:CX53)='III Plan Rates'!AM56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ53:DD53)='III Plan Rates'!AN56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF53:DL53)='III Plan Rates'!AO56, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A57","v":"Plan 40"},{"$f":"'III Plan Rates'!B57","v":0},{"$f":"'III Plan Rates'!D57","v":0},{"$f":"'III Plan Rates'!E57","v":0},{"$f":"'III Plan Rates'!F57","v":0},{"$f":"'III Plan Rates'!G57","v":0},{"$f":"'III Plan Rates'!J57","v":0},null,{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z57*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(I54:Q54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(T54:AB54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP54:AW54)='III Plan Rates'!AG57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY54:BA54)='III Plan Rates'!AH57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC54:BO54)='III Plan Rates'!AI57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ54:BZ54)='III Plan Rates'!AJ57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB54:CH54)='III Plan Rates'!AK57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ54:CS54)='III Plan Rates'!AL57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU54:CX54)='III Plan Rates'!AM57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ54:DD54)='III Plan Rates'!AN57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF54:DL54)='III Plan Rates'!AO57, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A58","v":"Plan 41"},{"$f":"'III Plan Rates'!B58","v":0},{"$f":"'III Plan Rates'!D58","v":0},{"$f":"'III Plan Rates'!E58","v":0},{"$f":"'III Plan Rates'!F58","v":0},{"$f":"'III Plan Rates'!G58","v":0},{"$f":"'III Plan Rates'!J58","v":0},null,{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z58*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(I55:Q55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(T55:AB55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP55:AW55)='III Plan Rates'!AG58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY55:BA55)='III Plan Rates'!AH58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC55:BO55)='III Plan Rates'!AI58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ55:BZ55)='III Plan Rates'!AJ58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB55:CH55)='III Plan Rates'!AK58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ55:CS55)='III Plan Rates'!AL58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU55:CX55)='III Plan Rates'!AM58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ55:DD55)='III Plan Rates'!AN58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF55:DL55)='III Plan Rates'!AO58, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A59","v":"Plan 42"},{"$f":"'III Plan Rates'!B59","v":0},{"$f":"'III Plan Rates'!D59","v":0},{"$f":"'III Plan Rates'!E59","v":0},{"$f":"'III Plan Rates'!F59","v":0},{"$f":"'III Plan Rates'!G59","v":0},{"$f":"'III Plan Rates'!J59","v":0},null,{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z59*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(I56:Q56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(T56:AB56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP56:AW56)='III Plan Rates'!AG59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY56:BA56)='III Plan Rates'!AH59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC56:BO56)='III Plan Rates'!AI59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ56:BZ56)='III Plan Rates'!AJ59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB56:CH56)='III Plan Rates'!AK59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ56:CS56)='III Plan Rates'!AL59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU56:CX56)='III Plan Rates'!AM59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ56:DD56)='III Plan Rates'!AN59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF56:DL56)='III Plan Rates'!AO59, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A60","v":"Plan 43"},{"$f":"'III Plan Rates'!B60","v":0},{"$f":"'III Plan Rates'!D60","v":0},{"$f":"'III Plan Rates'!E60","v":0},{"$f":"'III Plan Rates'!F60","v":0},{"$f":"'III Plan Rates'!G60","v":0},{"$f":"'III Plan Rates'!J60","v":0},null,{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z60*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(I57:Q57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(T57:AB57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP57:AW57)='III Plan Rates'!AG60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY57:BA57)='III Plan Rates'!AH60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC57:BO57)='III Plan Rates'!AI60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ57:BZ57)='III Plan Rates'!AJ60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB57:CH57)='III Plan Rates'!AK60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ57:CS57)='III Plan Rates'!AL60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU57:CX57)='III Plan Rates'!AM60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ57:DD57)='III Plan Rates'!AN60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF57:DL57)='III Plan Rates'!AO60, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A61","v":"Plan 44"},{"$f":"'III Plan Rates'!B61","v":0},{"$f":"'III Plan Rates'!D61","v":0},{"$f":"'III Plan Rates'!E61","v":0},{"$f":"'III Plan Rates'!F61","v":0},{"$f":"'III Plan Rates'!G61","v":0},{"$f":"'III Plan Rates'!J61","v":0},null,{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z61*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(I58:Q58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(T58:AB58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP58:AW58)='III Plan Rates'!AG61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY58:BA58)='III Plan Rates'!AH61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC58:BO58)='III Plan Rates'!AI61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ58:BZ58)='III Plan Rates'!AJ61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB58:CH58)='III Plan Rates'!AK61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ58:CS58)='III Plan Rates'!AL61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU58:CX58)='III Plan Rates'!AM61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ58:DD58)='III Plan Rates'!AN61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF58:DL58)='III Plan Rates'!AO61, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A62","v":"Plan 45"},{"$f":"'III Plan Rates'!B62","v":0},{"$f":"'III Plan Rates'!D62","v":0},{"$f":"'III Plan Rates'!E62","v":0},{"$f":"'III Plan Rates'!F62","v":0},{"$f":"'III Plan Rates'!G62","v":0},{"$f":"'III Plan Rates'!J62","v":0},null,{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z62*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(I59:Q59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(T59:AB59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP59:AW59)='III Plan Rates'!AG62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY59:BA59)='III Plan Rates'!AH62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC59:BO59)='III Plan Rates'!AI62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ59:BZ59)='III Plan Rates'!AJ62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB59:CH59)='III Plan Rates'!AK62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ59:CS59)='III Plan Rates'!AL62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU59:CX59)='III Plan Rates'!AM62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ59:DD59)='III Plan Rates'!AN62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF59:DL59)='III Plan Rates'!AO62, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A63","v":"Plan 46"},{"$f":"'III Plan Rates'!B63","v":0},{"$f":"'III Plan Rates'!D63","v":0},{"$f":"'III Plan Rates'!E63","v":0},{"$f":"'III Plan Rates'!F63","v":0},{"$f":"'III Plan Rates'!G63","v":0},{"$f":"'III Plan Rates'!J63","v":0},null,{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z63*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(I60:Q60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(T60:AB60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP60:AW60)='III Plan Rates'!AG63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY60:BA60)='III Plan Rates'!AH63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC60:BO60)='III Plan Rates'!AI63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ60:BZ60)='III Plan Rates'!AJ63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB60:CH60)='III Plan Rates'!AK63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ60:CS60)='III Plan Rates'!AL63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU60:CX60)='III Plan Rates'!AM63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ60:DD60)='III Plan Rates'!AN63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF60:DL60)='III Plan Rates'!AO63, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A64","v":"Plan 47"},{"$f":"'III Plan Rates'!B64","v":0},{"$f":"'III Plan Rates'!D64","v":0},{"$f":"'III Plan Rates'!E64","v":0},{"$f":"'III Plan Rates'!F64","v":0},{"$f":"'III Plan Rates'!G64","v":0},{"$f":"'III Plan Rates'!J64","v":0},null,{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z64*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(I61:Q61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(T61:AB61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP61:AW61)='III Plan Rates'!AG64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY61:BA61)='III Plan Rates'!AH64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC61:BO61)='III Plan Rates'!AI64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ61:BZ61)='III Plan Rates'!AJ64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB61:CH61)='III Plan Rates'!AK64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ61:CS61)='III Plan Rates'!AL64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU61:CX61)='III Plan Rates'!AM64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ61:DD61)='III Plan Rates'!AN64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF61:DL61)='III Plan Rates'!AO64, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A65","v":"Plan 48"},{"$f":"'III Plan Rates'!B65","v":0},{"$f":"'III Plan Rates'!D65","v":0},{"$f":"'III Plan Rates'!E65","v":0},{"$f":"'III Plan Rates'!F65","v":0},{"$f":"'III Plan Rates'!G65","v":0},{"$f":"'III Plan Rates'!J65","v":0},null,{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z65*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(I62:Q62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(T62:AB62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP62:AW62)='III Plan Rates'!AG65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY62:BA62)='III Plan Rates'!AH65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC62:BO62)='III Plan Rates'!AI65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ62:BZ62)='III Plan Rates'!AJ65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB62:CH62)='III Plan Rates'!AK65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ62:CS62)='III Plan Rates'!AL65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU62:CX62)='III Plan Rates'!AM65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ62:DD62)='III Plan Rates'!AN65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF62:DL62)='III Plan Rates'!AO65, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A66","v":"Plan 49"},{"$f":"'III Plan Rates'!B66","v":0},{"$f":"'III Plan Rates'!D66","v":0},{"$f":"'III Plan Rates'!E66","v":0},{"$f":"'III Plan Rates'!F66","v":0},{"$f":"'III Plan Rates'!G66","v":0},{"$f":"'III Plan Rates'!J66","v":0},null,{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z66*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(I63:Q63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(T63:AB63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP63:AW63)='III Plan Rates'!AG66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY63:BA63)='III Plan Rates'!AH66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC63:BO63)='III Plan Rates'!AI66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ63:BZ63)='III Plan Rates'!AJ66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB63:CH63)='III Plan Rates'!AK66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ63:CS63)='III Plan Rates'!AL66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU63:CX63)='III Plan Rates'!AM66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ63:DD63)='III Plan Rates'!AN66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF63:DL63)='III Plan Rates'!AO66, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A67","v":"Plan 50"},{"$f":"'III Plan Rates'!B67","v":0},{"$f":"'III Plan Rates'!D67","v":0},{"$f":"'III Plan Rates'!E67","v":0},{"$f":"'III Plan Rates'!F67","v":0},{"$f":"'III Plan Rates'!G67","v":0},{"$f":"'III Plan Rates'!J67","v":0},null,{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z67*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(I64:Q64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(T64:AB64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP64:AW64)='III Plan Rates'!AG67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY64:BA64)='III Plan Rates'!AH67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC64:BO64)='III Plan Rates'!AI67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ64:BZ64)='III Plan Rates'!AJ67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB64:CH64)='III Plan Rates'!AK67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ64:CS64)='III Plan Rates'!AL67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU64:CX64)='III Plan Rates'!AM67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ64:DD64)='III Plan Rates'!AN67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF64:DL64)='III Plan Rates'!AO67, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A68","v":"Plan 51"},{"$f":"'III Plan Rates'!B68","v":0},{"$f":"'III Plan Rates'!D68","v":0},{"$f":"'III Plan Rates'!E68","v":0},{"$f":"'III Plan Rates'!F68","v":0},{"$f":"'III Plan Rates'!G68","v":0},{"$f":"'III Plan Rates'!J68","v":0},null,{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z68*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(I65:Q65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(T65:AB65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP65:AW65)='III Plan Rates'!AG68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY65:BA65)='III Plan Rates'!AH68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC65:BO65)='III Plan Rates'!AI68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ65:BZ65)='III Plan Rates'!AJ68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB65:CH65)='III Plan Rates'!AK68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ65:CS65)='III Plan Rates'!AL68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU65:CX65)='III Plan Rates'!AM68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ65:DD65)='III Plan Rates'!AN68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF65:DL65)='III Plan Rates'!AO68, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A69","v":"Plan 52"},{"$f":"'III Plan Rates'!B69","v":0},{"$f":"'III Plan Rates'!D69","v":0},{"$f":"'III Plan Rates'!E69","v":0},{"$f":"'III Plan Rates'!F69","v":0},{"$f":"'III Plan Rates'!G69","v":0},{"$f":"'III Plan Rates'!J69","v":0},null,{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z69*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(I66:Q66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(T66:AB66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP66:AW66)='III Plan Rates'!AG69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY66:BA66)='III Plan Rates'!AH69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC66:BO66)='III Plan Rates'!AI69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ66:BZ66)='III Plan Rates'!AJ69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB66:CH66)='III Plan Rates'!AK69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ66:CS66)='III Plan Rates'!AL69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU66:CX66)='III Plan Rates'!AM69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ66:DD66)='III Plan Rates'!AN69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF66:DL66)='III Plan Rates'!AO69, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A70","v":"Plan 53"},{"$f":"'III Plan Rates'!B70","v":0},{"$f":"'III Plan Rates'!D70","v":0},{"$f":"'III Plan Rates'!E70","v":0},{"$f":"'III Plan Rates'!F70","v":0},{"$f":"'III Plan Rates'!G70","v":0},{"$f":"'III Plan Rates'!J70","v":0},null,{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z70*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(I67:Q67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(T67:AB67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP67:AW67)='III Plan Rates'!AG70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY67:BA67)='III Plan Rates'!AH70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC67:BO67)='III Plan Rates'!AI70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ67:BZ67)='III Plan Rates'!AJ70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB67:CH67)='III Plan Rates'!AK70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ67:CS67)='III Plan Rates'!AL70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU67:CX67)='III Plan Rates'!AM70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ67:DD67)='III Plan Rates'!AN70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF67:DL67)='III Plan Rates'!AO70, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A71","v":"Plan 54"},{"$f":"'III Plan Rates'!B71","v":0},{"$f":"'III Plan Rates'!D71","v":0},{"$f":"'III Plan Rates'!E71","v":0},{"$f":"'III Plan Rates'!F71","v":0},{"$f":"'III Plan Rates'!G71","v":0},{"$f":"'III Plan Rates'!J71","v":0},null,{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z71*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(I68:Q68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(T68:AB68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP68:AW68)='III Plan Rates'!AG71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY68:BA68)='III Plan Rates'!AH71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC68:BO68)='III Plan Rates'!AI71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ68:BZ68)='III Plan Rates'!AJ71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB68:CH68)='III Plan Rates'!AK71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ68:CS68)='III Plan Rates'!AL71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU68:CX68)='III Plan Rates'!AM71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ68:DD68)='III Plan Rates'!AN71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF68:DL68)='III Plan Rates'!AO71, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A72","v":"Plan 55"},{"$f":"'III Plan Rates'!B72","v":0},{"$f":"'III Plan Rates'!D72","v":0},{"$f":"'III Plan Rates'!E72","v":0},{"$f":"'III Plan Rates'!F72","v":0},{"$f":"'III Plan Rates'!G72","v":0},{"$f":"'III Plan Rates'!J72","v":0},null,{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z72*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(I69:Q69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(T69:AB69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP69:AW69)='III Plan Rates'!AG72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY69:BA69)='III Plan Rates'!AH72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC69:BO69)='III Plan Rates'!AI72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ69:BZ69)='III Plan Rates'!AJ72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB69:CH69)='III Plan Rates'!AK72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ69:CS69)='III Plan Rates'!AL72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU69:CX69)='III Plan Rates'!AM72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ69:DD69)='III Plan Rates'!AN72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF69:DL69)='III Plan Rates'!AO72, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A73","v":"Plan 56"},{"$f":"'III Plan Rates'!B73","v":0},{"$f":"'III Plan Rates'!D73","v":0},{"$f":"'III Plan Rates'!E73","v":0},{"$f":"'III Plan Rates'!F73","v":0},{"$f":"'III Plan Rates'!G73","v":0},{"$f":"'III Plan Rates'!J73","v":0},null,{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z73*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(I70:Q70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(T70:AB70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP70:AW70)='III Plan Rates'!AG73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY70:BA70)='III Plan Rates'!AH73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC70:BO70)='III Plan Rates'!AI73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ70:BZ70)='III Plan Rates'!AJ73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB70:CH70)='III Plan Rates'!AK73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ70:CS70)='III Plan Rates'!AL73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU70:CX70)='III Plan Rates'!AM73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ70:DD70)='III Plan Rates'!AN73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF70:DL70)='III Plan Rates'!AO73, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A74","v":"Plan 57"},{"$f":"'III Plan Rates'!B74","v":0},{"$f":"'III Plan Rates'!D74","v":0},{"$f":"'III Plan Rates'!E74","v":0},{"$f":"'III Plan Rates'!F74","v":0},{"$f":"'III Plan Rates'!G74","v":0},{"$f":"'III Plan Rates'!J74","v":0},null,{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z74*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(I71:Q71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(T71:AB71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP71:AW71)='III Plan Rates'!AG74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY71:BA71)='III Plan Rates'!AH74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC71:BO71)='III Plan Rates'!AI74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ71:BZ71)='III Plan Rates'!AJ74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB71:CH71)='III Plan Rates'!AK74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ71:CS71)='III Plan Rates'!AL74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU71:CX71)='III Plan Rates'!AM74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ71:DD71)='III Plan Rates'!AN74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF71:DL71)='III Plan Rates'!AO74, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A75","v":"Plan 58"},{"$f":"'III Plan Rates'!B75","v":0},{"$f":"'III Plan Rates'!D75","v":0},{"$f":"'III Plan Rates'!E75","v":0},{"$f":"'III Plan Rates'!F75","v":0},{"$f":"'III Plan Rates'!G75","v":0},{"$f":"'III Plan Rates'!J75","v":0},null,{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z75*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(I72:Q72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(T72:AB72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP72:AW72)='III Plan Rates'!AG75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY72:BA72)='III Plan Rates'!AH75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC72:BO72)='III Plan Rates'!AI75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ72:BZ72)='III Plan Rates'!AJ75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB72:CH72)='III Plan Rates'!AK75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ72:CS72)='III Plan Rates'!AL75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU72:CX72)='III Plan Rates'!AM75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ72:DD72)='III Plan Rates'!AN75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF72:DL72)='III Plan Rates'!AO75, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A76","v":"Plan 59"},{"$f":"'III Plan Rates'!B76","v":0},{"$f":"'III Plan Rates'!D76","v":0},{"$f":"'III Plan Rates'!E76","v":0},{"$f":"'III Plan Rates'!F76","v":0},{"$f":"'III Plan Rates'!G76","v":0},{"$f":"'III Plan Rates'!J76","v":0},null,{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z76*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(I73:Q73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(T73:AB73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP73:AW73)='III Plan Rates'!AG76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY73:BA73)='III Plan Rates'!AH76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC73:BO73)='III Plan Rates'!AI76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ73:BZ73)='III Plan Rates'!AJ76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB73:CH73)='III Plan Rates'!AK76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ73:CS73)='III Plan Rates'!AL76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU73:CX73)='III Plan Rates'!AM76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ73:DD73)='III Plan Rates'!AN76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF73:DL73)='III Plan Rates'!AO76, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A77","v":"Plan 60"},{"$f":"'III Plan Rates'!B77","v":0},{"$f":"'III Plan Rates'!D77","v":0},{"$f":"'III Plan Rates'!E77","v":0},{"$f":"'III Plan Rates'!F77","v":0},{"$f":"'III Plan Rates'!G77","v":0},{"$f":"'III Plan Rates'!J77","v":0},null,{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z77*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(I74:Q74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(T74:AB74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP74:AW74)='III Plan Rates'!AG77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY74:BA74)='III Plan Rates'!AH77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC74:BO74)='III Plan Rates'!AI77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ74:BZ74)='III Plan Rates'!AJ77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB74:CH74)='III Plan Rates'!AK77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ74:CS74)='III Plan Rates'!AL77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU74:CX74)='III Plan Rates'!AM77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ74:DD74)='III Plan Rates'!AN77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF74:DL74)='III Plan Rates'!AO77, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A78","v":"Plan 61"},{"$f":"'III Plan Rates'!B78","v":0},{"$f":"'III Plan Rates'!D78","v":0},{"$f":"'III Plan Rates'!E78","v":0},{"$f":"'III Plan Rates'!F78","v":0},{"$f":"'III Plan Rates'!G78","v":0},{"$f":"'III Plan Rates'!J78","v":0},null,{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z78*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(I75:Q75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(T75:AB75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP75:AW75)='III Plan Rates'!AG78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY75:BA75)='III Plan Rates'!AH78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC75:BO75)='III Plan Rates'!AI78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ75:BZ75)='III Plan Rates'!AJ78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB75:CH75)='III Plan Rates'!AK78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ75:CS75)='III Plan Rates'!AL78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU75:CX75)='III Plan Rates'!AM78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ75:DD75)='III Plan Rates'!AN78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF75:DL75)='III Plan Rates'!AO78, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A79","v":"Plan 62"},{"$f":"'III Plan Rates'!B79","v":0},{"$f":"'III Plan Rates'!D79","v":0},{"$f":"'III Plan Rates'!E79","v":0},{"$f":"'III Plan Rates'!F79","v":0},{"$f":"'III Plan Rates'!G79","v":0},{"$f":"'III Plan Rates'!J79","v":0},null,{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z79*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(I76:Q76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(T76:AB76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP76:AW76)='III Plan Rates'!AG79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY76:BA76)='III Plan Rates'!AH79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC76:BO76)='III Plan Rates'!AI79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ76:BZ76)='III Plan Rates'!AJ79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB76:CH76)='III Plan Rates'!AK79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ76:CS76)='III Plan Rates'!AL79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU76:CX76)='III Plan Rates'!AM79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ76:DD76)='III Plan Rates'!AN79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF76:DL76)='III Plan Rates'!AO79, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A80","v":"Plan 63"},{"$f":"'III Plan Rates'!B80","v":0},{"$f":"'III Plan Rates'!D80","v":0},{"$f":"'III Plan Rates'!E80","v":0},{"$f":"'III Plan Rates'!F80","v":0},{"$f":"'III Plan Rates'!G80","v":0},{"$f":"'III Plan Rates'!J80","v":0},null,{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z80*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(I77:Q77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(T77:AB77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP77:AW77)='III Plan Rates'!AG80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY77:BA77)='III Plan Rates'!AH80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC77:BO77)='III Plan Rates'!AI80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ77:BZ77)='III Plan Rates'!AJ80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB77:CH77)='III Plan Rates'!AK80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ77:CS77)='III Plan Rates'!AL80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU77:CX77)='III Plan Rates'!AM80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ77:DD77)='III Plan Rates'!AN80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF77:DL77)='III Plan Rates'!AO80, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A81","v":"Plan 64"},{"$f":"'III Plan Rates'!B81","v":0},{"$f":"'III Plan Rates'!D81","v":0},{"$f":"'III Plan Rates'!E81","v":0},{"$f":"'III Plan Rates'!F81","v":0},{"$f":"'III Plan Rates'!G81","v":0},{"$f":"'III Plan Rates'!J81","v":0},null,{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z81*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(I78:Q78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(T78:AB78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP78:AW78)='III Plan Rates'!AG81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY78:BA78)='III Plan Rates'!AH81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC78:BO78)='III Plan Rates'!AI81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ78:BZ78)='III Plan Rates'!AJ81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB78:CH78)='III Plan Rates'!AK81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ78:CS78)='III Plan Rates'!AL81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU78:CX78)='III Plan Rates'!AM81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ78:DD78)='III Plan Rates'!AN81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF78:DL78)='III Plan Rates'!AO81, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A82","v":"Plan 65"},{"$f":"'III Plan Rates'!B82","v":0},{"$f":"'III Plan Rates'!D82","v":0},{"$f":"'III Plan Rates'!E82","v":0},{"$f":"'III Plan Rates'!F82","v":0},{"$f":"'III Plan Rates'!G82","v":0},{"$f":"'III Plan Rates'!J82","v":0},null,{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z82*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(I79:Q79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(T79:AB79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(J79>0,U79>0),U79/J79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K79>0,V79>0),V79/K79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L79>0,W79>0),W79/L79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M79>0,X79>0),X79/M79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N79>0,Y79>0),Y79/N79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O79>0,Z79>0),Z79/O79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P79>0,AA79>0),AA79/P79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q79>0,AB79>0),AB79/Q79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R79>0,AC79>0),AC79/R79-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP79:AW79)='III Plan Rates'!AG82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY79:BA79)='III Plan Rates'!AH82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC79:BO79)='III Plan Rates'!AI82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ79:BZ79)='III Plan Rates'!AJ82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB79:CH79)='III Plan Rates'!AK82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ79:CS79)='III Plan Rates'!AL82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU79:CX79)='III Plan Rates'!AM82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ79:DD79)='III Plan Rates'!AN82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF79:DL79)='III Plan Rates'!AO82, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A83","v":"Plan 66"},{"$f":"'III Plan Rates'!B83","v":0},{"$f":"'III Plan Rates'!D83","v":0},{"$f":"'III Plan Rates'!E83","v":0},{"$f":"'III Plan Rates'!F83","v":0},{"$f":"'III Plan Rates'!G83","v":0},{"$f":"'III Plan Rates'!J83","v":0},null,{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z83*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(I80:Q80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(T80:AB80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"IF(AND(I80>0,T80>0),T80/I80-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP80:AW80)='III Plan Rates'!AG83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY80:BA80)='III Plan Rates'!AH83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC80:BO80)='III Plan Rates'!AI83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ80:BZ80)='III Plan Rates'!AJ83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB80:CH80)='III Plan Rates'!AK83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ80:CS80)='III Plan Rates'!AL83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU80:CX80)='III Plan Rates'!AM83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ80:DD80)='III Plan Rates'!AN83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF80:DL80)='III Plan Rates'!AO83, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A84","v":"Plan 67"},{"$f":"'III Plan Rates'!B84","v":0},{"$f":"'III Plan Rates'!D84","v":0},{"$f":"'III Plan Rates'!E84","v":0},{"$f":"'III Plan Rates'!F84","v":0},{"$f":"'III Plan Rates'!G84","v":0},{"$f":"'III Plan Rates'!J84","v":0},null,{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z84*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(I81:Q81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(T81:AB81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP81:AW81)='III Plan Rates'!AG84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY81:BA81)='III Plan Rates'!AH84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC81:BO81)='III Plan Rates'!AI84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ81:BZ81)='III Plan Rates'!AJ84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB81:CH81)='III Plan Rates'!AK84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ81:CS81)='III Plan Rates'!AL84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU81:CX81)='III Plan Rates'!AM84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ81:DD81)='III Plan Rates'!AN84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF81:DL81)='III Plan Rates'!AO84, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A85","v":"Plan 68"},{"$f":"'III Plan Rates'!B85","v":0},{"$f":"'III Plan Rates'!D85","v":0},{"$f":"'III Plan Rates'!E85","v":0},{"$f":"'III Plan Rates'!F85","v":0},{"$f":"'III Plan Rates'!G85","v":0},{"$f":"'III Plan Rates'!J85","v":0},null,{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z85*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(I82:Q82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(T82:AB82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP82:AW82)='III Plan Rates'!AG85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY82:BA82)='III Plan Rates'!AH85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC82:BO82)='III Plan Rates'!AI85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ82:BZ82)='III Plan Rates'!AJ85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB82:CH82)='III Plan Rates'!AK85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ82:CS82)='III Plan Rates'!AL85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU82:CX82)='III Plan Rates'!AM85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ82:DD82)='III Plan Rates'!AN85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF82:DL82)='III Plan Rates'!AO85, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A86","v":"Plan 69"},{"$f":"'III Plan Rates'!B86","v":0},{"$f":"'III Plan Rates'!D86","v":0},{"$f":"'III Plan Rates'!E86","v":0},{"$f":"'III Plan Rates'!F86","v":0},{"$f":"'III Plan Rates'!G86","v":0},{"$f":"'III Plan Rates'!J86","v":0},null,{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z86*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(I83:Q83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(T83:AB83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP83:AW83)='III Plan Rates'!AG86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY83:BA83)='III Plan Rates'!AH86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC83:BO83)='III Plan Rates'!AI86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ83:BZ83)='III Plan Rates'!AJ86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB83:CH83)='III Plan Rates'!AK86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ83:CS83)='III Plan Rates'!AL86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU83:CX83)='III Plan Rates'!AM86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ83:DD83)='III Plan Rates'!AN86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF83:DL83)='III Plan Rates'!AO86, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A87","v":"Plan 70"},{"$f":"'III Plan Rates'!B87","v":0},{"$f":"'III Plan Rates'!D87","v":0},{"$f":"'III Plan Rates'!E87","v":0},{"$f":"'III Plan Rates'!F87","v":0},{"$f":"'III Plan Rates'!G87","v":0},{"$f":"'III Plan Rates'!J87","v":0},null,{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z87*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(I84:Q84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(T84:AB84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP84:AW84)='III Plan Rates'!AG87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY84:BA84)='III Plan Rates'!AH87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC84:BO84)='III Plan Rates'!AI87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ84:BZ84)='III Plan Rates'!AJ87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB84:CH84)='III Plan Rates'!AK87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ84:CS84)='III Plan Rates'!AL87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU84:CX84)='III Plan Rates'!AM87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ84:DD84)='III Plan Rates'!AN87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF84:DL84)='III Plan Rates'!AO87, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A88","v":"Plan 71"},{"$f":"'III Plan Rates'!B88","v":0},{"$f":"'III Plan Rates'!D88","v":0},{"$f":"'III Plan Rates'!E88","v":0},{"$f":"'III Plan Rates'!F88","v":0},{"$f":"'III Plan Rates'!G88","v":0},{"$f":"'III Plan Rates'!J88","v":0},null,{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z88*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(I85:Q85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(T85:AB85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP85:AW85)='III Plan Rates'!AG88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY85:BA85)='III Plan Rates'!AH88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC85:BO85)='III Plan Rates'!AI88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ85:BZ85)='III Plan Rates'!AJ88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB85:CH85)='III Plan Rates'!AK88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ85:CS85)='III Plan Rates'!AL88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU85:CX85)='III Plan Rates'!AM88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ85:DD85)='III Plan Rates'!AN88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF85:DL85)='III Plan Rates'!AO88, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A89","v":"Plan 72"},{"$f":"'III Plan Rates'!B89","v":0},{"$f":"'III Plan Rates'!D89","v":0},{"$f":"'III Plan Rates'!E89","v":0},{"$f":"'III Plan Rates'!F89","v":0},{"$f":"'III Plan Rates'!G89","v":0},{"$f":"'III Plan Rates'!J89","v":0},null,{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z89*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(I86:Q86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(T86:AB86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP86:AW86)='III Plan Rates'!AG89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY86:BA86)='III Plan Rates'!AH89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC86:BO86)='III Plan Rates'!AI89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ86:BZ86)='III Plan Rates'!AJ89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB86:CH86)='III Plan Rates'!AK89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ86:CS86)='III Plan Rates'!AL89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU86:CX86)='III Plan Rates'!AM89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ86:DD86)='III Plan Rates'!AN89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF86:DL86)='III Plan Rates'!AO89, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A90","v":"Plan 73"},{"$f":"'III Plan Rates'!B90","v":0},{"$f":"'III Plan Rates'!D90","v":0},{"$f":"'III Plan Rates'!E90","v":0},{"$f":"'III Plan Rates'!F90","v":0},{"$f":"'III Plan Rates'!G90","v":0},{"$f":"'III Plan Rates'!J90","v":0},null,{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z90*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(I87:Q87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(T87:AB87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP87:AW87)='III Plan Rates'!AG90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY87:BA87)='III Plan Rates'!AH90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC87:BO87)='III Plan Rates'!AI90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ87:BZ87)='III Plan Rates'!AJ90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB87:CH87)='III Plan Rates'!AK90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ87:CS87)='III Plan Rates'!AL90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU87:CX87)='III Plan Rates'!AM90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ87:DD87)='III Plan Rates'!AN90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF87:DL87)='III Plan Rates'!AO90, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A91","v":"Plan 74"},{"$f":"'III Plan Rates'!B91","v":0},{"$f":"'III Plan Rates'!D91","v":0},{"$f":"'III Plan Rates'!E91","v":0},{"$f":"'III Plan Rates'!F91","v":0},{"$f":"'III Plan Rates'!G91","v":0},{"$f":"'III Plan Rates'!J91","v":0},null,{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z91*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(I88:Q88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(T88:AB88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP88:AW88)='III Plan Rates'!AG91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY88:BA88)='III Plan Rates'!AH91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC88:BO88)='III Plan Rates'!AI91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ88:BZ88)='III Plan Rates'!AJ91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB88:CH88)='III Plan Rates'!AK91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ88:CS88)='III Plan Rates'!AL91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU88:CX88)='III Plan Rates'!AM91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ88:DD88)='III Plan Rates'!AN91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF88:DL88)='III Plan Rates'!AO91, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A92","v":"Plan 75"},{"$f":"'III Plan Rates'!B92","v":0},{"$f":"'III Plan Rates'!D92","v":0},{"$f":"'III Plan Rates'!E92","v":0},{"$f":"'III Plan Rates'!F92","v":0},{"$f":"'III Plan Rates'!G92","v":0},{"$f":"'III Plan Rates'!J92","v":0},null,{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z92*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(I89:Q89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(T89:AB89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP89:AW89)='III Plan Rates'!AG92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY89:BA89)='III Plan Rates'!AH92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC89:BO89)='III Plan Rates'!AI92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ89:BZ89)='III Plan Rates'!AJ92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB89:CH89)='III Plan Rates'!AK92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ89:CS89)='III Plan Rates'!AL92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU89:CX89)='III Plan Rates'!AM92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ89:DD89)='III Plan Rates'!AN92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF89:DL89)='III Plan Rates'!AO92, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A93","v":"Plan 76"},{"$f":"'III Plan Rates'!B93","v":0},{"$f":"'III Plan Rates'!D93","v":0},{"$f":"'III Plan Rates'!E93","v":0},{"$f":"'III Plan Rates'!F93","v":0},{"$f":"'III Plan Rates'!G93","v":0},{"$f":"'III Plan Rates'!J93","v":0},null,{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z93*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(I90:Q90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(T90:AB90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP90:AW90)='III Plan Rates'!AG93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY90:BA90)='III Plan Rates'!AH93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC90:BO90)='III Plan Rates'!AI93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ90:BZ90)='III Plan Rates'!AJ93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB90:CH90)='III Plan Rates'!AK93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ90:CS90)='III Plan Rates'!AL93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU90:CX90)='III Plan Rates'!AM93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ90:DD90)='III Plan Rates'!AN93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF90:DL90)='III Plan Rates'!AO93, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A94","v":"Plan 77"},{"$f":"'III Plan Rates'!B94","v":0},{"$f":"'III Plan Rates'!D94","v":0},{"$f":"'III Plan Rates'!E94","v":0},{"$f":"'III Plan Rates'!F94","v":0},{"$f":"'III Plan Rates'!G94","v":0},{"$f":"'III Plan Rates'!J94","v":0},null,{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z94*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(I91:Q91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(T91:AB91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP91:AW91)='III Plan Rates'!AG94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY91:BA91)='III Plan Rates'!AH94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC91:BO91)='III Plan Rates'!AI94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ91:BZ91)='III Plan Rates'!AJ94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB91:CH91)='III Plan Rates'!AK94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ91:CS91)='III Plan Rates'!AL94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU91:CX91)='III Plan Rates'!AM94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ91:DD91)='III Plan Rates'!AN94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF91:DL91)='III Plan Rates'!AO94, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A95","v":"Plan 78"},{"$f":"'III Plan Rates'!B95","v":0},{"$f":"'III Plan Rates'!D95","v":0},{"$f":"'III Plan Rates'!E95","v":0},{"$f":"'III Plan Rates'!F95","v":0},{"$f":"'III Plan Rates'!G95","v":0},{"$f":"'III Plan Rates'!J95","v":0},null,{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z95*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(I92:Q92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(T92:AB92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP92:AW92)='III Plan Rates'!AG95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY92:BA92)='III Plan Rates'!AH95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC92:BO92)='III Plan Rates'!AI95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ92:BZ92)='III Plan Rates'!AJ95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB92:CH92)='III Plan Rates'!AK95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ92:CS92)='III Plan Rates'!AL95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU92:CX92)='III Plan Rates'!AM95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ92:DD92)='III Plan Rates'!AN95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF92:DL92)='III Plan Rates'!AO95, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A96","v":"Plan 79"},{"$f":"'III Plan Rates'!B96","v":0},{"$f":"'III Plan Rates'!D96","v":0},{"$f":"'III Plan Rates'!E96","v":0},{"$f":"'III Plan Rates'!F96","v":0},{"$f":"'III Plan Rates'!G96","v":0},{"$f":"'III Plan Rates'!J96","v":0},null,{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z96*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(I93:Q93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(T93:AB93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP93:AW93)='III Plan Rates'!AG96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY93:BA93)='III Plan Rates'!AH96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC93:BO93)='III Plan Rates'!AI96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ93:BZ93)='III Plan Rates'!AJ96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB93:CH93)='III Plan Rates'!AK96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ93:CS93)='III Plan Rates'!AL96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU93:CX93)='III Plan Rates'!AM96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ93:DD93)='III Plan Rates'!AN96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF93:DL93)='III Plan Rates'!AO96, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A97","v":"Plan 80"},{"$f":"'III Plan Rates'!B97","v":0},{"$f":"'III Plan Rates'!D97","v":0},{"$f":"'III Plan Rates'!E97","v":0},{"$f":"'III Plan Rates'!F97","v":0},{"$f":"'III Plan Rates'!G97","v":0},{"$f":"'III Plan Rates'!J97","v":0},null,{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z97*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(I94:Q94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(T94:AB94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP94:AW94)='III Plan Rates'!AG97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY94:BA94)='III Plan Rates'!AH97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC94:BO94)='III Plan Rates'!AI97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ94:BZ94)='III Plan Rates'!AJ97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB94:CH94)='III Plan Rates'!AK97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ94:CS94)='III Plan Rates'!AL97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU94:CX94)='III Plan Rates'!AM97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ94:DD94)='III Plan Rates'!AN97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF94:DL94)='III Plan Rates'!AO97, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A98","v":"Plan 81"},{"$f":"'III Plan Rates'!B98","v":0},{"$f":"'III Plan Rates'!D98","v":0},{"$f":"'III Plan Rates'!E98","v":0},{"$f":"'III Plan Rates'!F98","v":0},{"$f":"'III Plan Rates'!G98","v":0},{"$f":"'III Plan Rates'!J98","v":0},null,{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z98*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(I95:Q95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(T95:AB95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP95:AW95)='III Plan Rates'!AG98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY95:BA95)='III Plan Rates'!AH98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC95:BO95)='III Plan Rates'!AI98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ95:BZ95)='III Plan Rates'!AJ98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB95:CH95)='III Plan Rates'!AK98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ95:CS95)='III Plan Rates'!AL98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU95:CX95)='III Plan Rates'!AM98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ95:DD95)='III Plan Rates'!AN98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF95:DL95)='III Plan Rates'!AO98, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A99","v":"Plan 82"},{"$f":"'III Plan Rates'!B99","v":0},{"$f":"'III Plan Rates'!D99","v":0},{"$f":"'III Plan Rates'!E99","v":0},{"$f":"'III Plan Rates'!F99","v":0},{"$f":"'III Plan Rates'!G99","v":0},{"$f":"'III Plan Rates'!J99","v":0},null,{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z99*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(I96:Q96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(T96:AB96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP96:AW96)='III Plan Rates'!AG99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY96:BA96)='III Plan Rates'!AH99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC96:BO96)='III Plan Rates'!AI99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ96:BZ96)='III Plan Rates'!AJ99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB96:CH96)='III Plan Rates'!AK99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ96:CS96)='III Plan Rates'!AL99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU96:CX96)='III Plan Rates'!AM99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ96:DD96)='III Plan Rates'!AN99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF96:DL96)='III Plan Rates'!AO99, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A100","v":"Plan 83"},{"$f":"'III Plan Rates'!B100","v":0},{"$f":"'III Plan Rates'!D100","v":0},{"$f":"'III Plan Rates'!E100","v":0},{"$f":"'III Plan Rates'!F100","v":0},{"$f":"'III Plan Rates'!G100","v":0},{"$f":"'III Plan Rates'!J100","v":0},null,{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z100*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(I97:Q97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(T97:AB97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP97:AW97)='III Plan Rates'!AG100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY97:BA97)='III Plan Rates'!AH100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC97:BO97)='III Plan Rates'!AI100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ97:BZ97)='III Plan Rates'!AJ100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB97:CH97)='III Plan Rates'!AK100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ97:CS97)='III Plan Rates'!AL100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU97:CX97)='III Plan Rates'!AM100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ97:DD97)='III Plan Rates'!AN100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF97:DL97)='III Plan Rates'!AO100, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A101","v":"Plan 84"},{"$f":"'III Plan Rates'!B101","v":0},{"$f":"'III Plan Rates'!D101","v":0},{"$f":"'III Plan Rates'!E101","v":0},{"$f":"'III Plan Rates'!F101","v":0},{"$f":"'III Plan Rates'!G101","v":0},{"$f":"'III Plan Rates'!J101","v":0},null,{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z101*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(I98:Q98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(T98:AB98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP98:AW98)='III Plan Rates'!AG101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY98:BA98)='III Plan Rates'!AH101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC98:BO98)='III Plan Rates'!AI101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ98:BZ98)='III Plan Rates'!AJ101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB98:CH98)='III Plan Rates'!AK101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ98:CS98)='III Plan Rates'!AL101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU98:CX98)='III Plan Rates'!AM101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ98:DD98)='III Plan Rates'!AN101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF98:DL98)='III Plan Rates'!AO101, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A102","v":"Plan 85"},{"$f":"'III Plan Rates'!B102","v":0},{"$f":"'III Plan Rates'!D102","v":0},{"$f":"'III Plan Rates'!E102","v":0},{"$f":"'III Plan Rates'!F102","v":0},{"$f":"'III Plan Rates'!G102","v":0},{"$f":"'III Plan Rates'!J102","v":0},null,{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z102*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(I99:Q99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(T99:AB99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP99:AW99)='III Plan Rates'!AG102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY99:BA99)='III Plan Rates'!AH102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC99:BO99)='III Plan Rates'!AI102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ99:BZ99)='III Plan Rates'!AJ102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB99:CH99)='III Plan Rates'!AK102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ99:CS99)='III Plan Rates'!AL102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU99:CX99)='III Plan Rates'!AM102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ99:DD99)='III Plan Rates'!AN102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF99:DL99)='III Plan Rates'!AO102, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A103","v":"Plan 86"},{"$f":"'III Plan Rates'!B103","v":0},{"$f":"'III Plan Rates'!D103","v":0},{"$f":"'III Plan Rates'!E103","v":0},{"$f":"'III Plan Rates'!F103","v":0},{"$f":"'III Plan Rates'!G103","v":0},{"$f":"'III Plan Rates'!J103","v":0},null,{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z103*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(I100:Q100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(T100:AB100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP100:AW100)='III Plan Rates'!AG103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY100:BA100)='III Plan Rates'!AH103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC100:BO100)='III Plan Rates'!AI103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ100:BZ100)='III Plan Rates'!AJ103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB100:CH100)='III Plan Rates'!AK103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ100:CS100)='III Plan Rates'!AL103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU100:CX100)='III Plan Rates'!AM103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ100:DD100)='III Plan Rates'!AN103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF100:DL100)='III Plan Rates'!AO103, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A104","v":"Plan 87"},{"$f":"'III Plan Rates'!B104","v":0},{"$f":"'III Plan Rates'!D104","v":0},{"$f":"'III Plan Rates'!E104","v":0},{"$f":"'III Plan Rates'!F104","v":0},{"$f":"'III Plan Rates'!G104","v":0},{"$f":"'III Plan Rates'!J104","v":0},null,{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z104*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(I101:Q101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(T101:AB101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP101:AW101)='III Plan Rates'!AG104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY101:BA101)='III Plan Rates'!AH104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC101:BO101)='III Plan Rates'!AI104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ101:BZ101)='III Plan Rates'!AJ104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB101:CH101)='III Plan Rates'!AK104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ101:CS101)='III Plan Rates'!AL104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU101:CX101)='III Plan Rates'!AM104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ101:DD101)='III Plan Rates'!AN104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF101:DL101)='III Plan Rates'!AO104, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A105","v":"Plan 88"},{"$f":"'III Plan Rates'!B105","v":0},{"$f":"'III Plan Rates'!D105","v":0},{"$f":"'III Plan Rates'!E105","v":0},{"$f":"'III Plan Rates'!F105","v":0},{"$f":"'III Plan Rates'!G105","v":0},{"$f":"'III Plan Rates'!J105","v":0},null,{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z105*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(I102:Q102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(T102:AB102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP102:AW102)='III Plan Rates'!AG105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY102:BA102)='III Plan Rates'!AH105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC102:BO102)='III Plan Rates'!AI105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ102:BZ102)='III Plan Rates'!AJ105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB102:CH102)='III Plan Rates'!AK105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ102:CS102)='III Plan Rates'!AL105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU102:CX102)='III Plan Rates'!AM105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ102:DD102)='III Plan Rates'!AN105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF102:DL102)='III Plan Rates'!AO105, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A106","v":"Plan 89"},{"$f":"'III Plan Rates'!B106","v":0},{"$f":"'III Plan Rates'!D106","v":0},{"$f":"'III Plan Rates'!E106","v":0},{"$f":"'III Plan Rates'!F106","v":0},{"$f":"'III Plan Rates'!G106","v":0},{"$f":"'III Plan Rates'!J106","v":0},null,{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z106*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(I103:Q103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(T103:AB103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP103:AW103)='III Plan Rates'!AG106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY103:BA103)='III Plan Rates'!AH106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC103:BO103)='III Plan Rates'!AI106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ103:BZ103)='III Plan Rates'!AJ106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB103:CH103)='III Plan Rates'!AK106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ103:CS103)='III Plan Rates'!AL106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU103:CX103)='III Plan Rates'!AM106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ103:DD103)='III Plan Rates'!AN106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF103:DL103)='III Plan Rates'!AO106, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A107","v":"Plan 90"},{"$f":"'III Plan Rates'!B107","v":0},{"$f":"'III Plan Rates'!D107","v":0},{"$f":"'III Plan Rates'!E107","v":0},{"$f":"'III Plan Rates'!F107","v":0},{"$f":"'III Plan Rates'!G107","v":0},{"$f":"'III Plan Rates'!J107","v":0},null,{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z107*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(I104:Q104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(T104:AB104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP104:AW104)='III Plan Rates'!AG107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY104:BA104)='III Plan Rates'!AH107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC104:BO104)='III Plan Rates'!AI107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ104:BZ104)='III Plan Rates'!AJ107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB104:CH104)='III Plan Rates'!AK107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ104:CS104)='III Plan Rates'!AL107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU104:CX104)='III Plan Rates'!AM107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ104:DD104)='III Plan Rates'!AN107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF104:DL104)='III Plan Rates'!AO107, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A108","v":"Plan 91"},{"$f":"'III Plan Rates'!B108","v":0},{"$f":"'III Plan Rates'!D108","v":0},{"$f":"'III Plan Rates'!E108","v":0},{"$f":"'III Plan Rates'!F108","v":0},{"$f":"'III Plan Rates'!G108","v":0},{"$f":"'III Plan Rates'!J108","v":0},null,{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z108*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(I105:Q105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(T105:AB105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP105:AW105)='III Plan Rates'!AG108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY105:BA105)='III Plan Rates'!AH108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC105:BO105)='III Plan Rates'!AI108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ105:BZ105)='III Plan Rates'!AJ108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB105:CH105)='III Plan Rates'!AK108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ105:CS105)='III Plan Rates'!AL108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU105:CX105)='III Plan Rates'!AM108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ105:DD105)='III Plan Rates'!AN108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF105:DL105)='III Plan Rates'!AO108, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A109","v":"Plan 92"},{"$f":"'III Plan Rates'!B109","v":0},{"$f":"'III Plan Rates'!D109","v":0},{"$f":"'III Plan Rates'!E109","v":0},{"$f":"'III Plan Rates'!F109","v":0},{"$f":"'III Plan Rates'!G109","v":0},{"$f":"'III Plan Rates'!J109","v":0},null,{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z109*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(I106:Q106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(T106:AB106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP106:AW106)='III Plan Rates'!AG109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY106:BA106)='III Plan Rates'!AH109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC106:BO106)='III Plan Rates'!AI109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ106:BZ106)='III Plan Rates'!AJ109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB106:CH106)='III Plan Rates'!AK109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ106:CS106)='III Plan Rates'!AL109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU106:CX106)='III Plan Rates'!AM109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ106:DD106)='III Plan Rates'!AN109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF106:DL106)='III Plan Rates'!AO109, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A110","v":"Plan 93"},{"$f":"'III Plan Rates'!B110","v":0},{"$f":"'III Plan Rates'!D110","v":0},{"$f":"'III Plan Rates'!E110","v":0},{"$f":"'III Plan Rates'!F110","v":0},{"$f":"'III Plan Rates'!G110","v":0},{"$f":"'III Plan Rates'!J110","v":0},null,{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z110*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(I107:Q107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(T107:AB107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP107:AW107)='III Plan Rates'!AG110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY107:BA107)='III Plan Rates'!AH110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC107:BO107)='III Plan Rates'!AI110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ107:BZ107)='III Plan Rates'!AJ110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB107:CH107)='III Plan Rates'!AK110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ107:CS107)='III Plan Rates'!AL110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU107:CX107)='III Plan Rates'!AM110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ107:DD107)='III Plan Rates'!AN110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF107:DL107)='III Plan Rates'!AO110, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A111","v":"Plan 94"},{"$f":"'III Plan Rates'!B111","v":0},{"$f":"'III Plan Rates'!D111","v":0},{"$f":"'III Plan Rates'!E111","v":0},{"$f":"'III Plan Rates'!F111","v":0},{"$f":"'III Plan Rates'!G111","v":0},{"$f":"'III Plan Rates'!J111","v":0},null,{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z111*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(I108:Q108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(T108:AB108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP108:AW108)='III Plan Rates'!AG111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY108:BA108)='III Plan Rates'!AH111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC108:BO108)='III Plan Rates'!AI111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ108:BZ108)='III Plan Rates'!AJ111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB108:CH108)='III Plan Rates'!AK111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ108:CS108)='III Plan Rates'!AL111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU108:CX108)='III Plan Rates'!AM111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ108:DD108)='III Plan Rates'!AN111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF108:DL108)='III Plan Rates'!AO111, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A112","v":"Plan 95"},{"$f":"'III Plan Rates'!B112","v":0},{"$f":"'III Plan Rates'!D112","v":0},{"$f":"'III Plan Rates'!E112","v":0},{"$f":"'III Plan Rates'!F112","v":0},{"$f":"'III Plan Rates'!G112","v":0},{"$f":"'III Plan Rates'!J112","v":0},null,{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z112*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(I109:Q109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(T109:AB109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP109:AW109)='III Plan Rates'!AG112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY109:BA109)='III Plan Rates'!AH112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC109:BO109)='III Plan Rates'!AI112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ109:BZ109)='III Plan Rates'!AJ112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB109:CH109)='III Plan Rates'!AK112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ109:CS109)='III Plan Rates'!AL112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU109:CX109)='III Plan Rates'!AM112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ109:DD109)='III Plan Rates'!AN112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF109:DL109)='III Plan Rates'!AO112, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A113","v":"Plan 96"},{"$f":"'III Plan Rates'!B113","v":0},{"$f":"'III Plan Rates'!D113","v":0},{"$f":"'III Plan Rates'!E113","v":0},{"$f":"'III Plan Rates'!F113","v":0},{"$f":"'III Plan Rates'!G113","v":0},{"$f":"'III Plan Rates'!J113","v":0},null,{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z113*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(I110:Q110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(T110:AB110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP110:AW110)='III Plan Rates'!AG113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY110:BA110)='III Plan Rates'!AH113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC110:BO110)='III Plan Rates'!AI113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ110:BZ110)='III Plan Rates'!AJ113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB110:CH110)='III Plan Rates'!AK113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ110:CS110)='III Plan Rates'!AL113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU110:CX110)='III Plan Rates'!AM113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ110:DD110)='III Plan Rates'!AN113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF110:DL110)='III Plan Rates'!AO113, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A114","v":"Plan 97"},{"$f":"'III Plan Rates'!B114","v":0},{"$f":"'III Plan Rates'!D114","v":0},{"$f":"'III Plan Rates'!E114","v":0},{"$f":"'III Plan Rates'!F114","v":0},{"$f":"'III Plan Rates'!G114","v":0},{"$f":"'III Plan Rates'!J114","v":0},null,{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z114*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(I111:Q111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(T111:AB111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP111:AW111)='III Plan Rates'!AG114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY111:BA111)='III Plan Rates'!AH114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC111:BO111)='III Plan Rates'!AI114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ111:BZ111)='III Plan Rates'!AJ114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB111:CH111)='III Plan Rates'!AK114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ111:CS111)='III Plan Rates'!AL114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU111:CX111)='III Plan Rates'!AM114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ111:DD111)='III Plan Rates'!AN114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF111:DL111)='III Plan Rates'!AO114, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A115","v":"Plan 98"},{"$f":"'III Plan Rates'!B115","v":0},{"$f":"'III Plan Rates'!D115","v":0},{"$f":"'III Plan Rates'!E115","v":0},{"$f":"'III Plan Rates'!F115","v":0},{"$f":"'III Plan Rates'!G115","v":0},{"$f":"'III Plan Rates'!J115","v":0},null,{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z115*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(I112:Q112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(T112:AB112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP112:AW112)='III Plan Rates'!AG115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY112:BA112)='III Plan Rates'!AH115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC112:BO112)='III Plan Rates'!AI115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ112:BZ112)='III Plan Rates'!AJ115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB112:CH112)='III Plan Rates'!AK115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ112:CS112)='III Plan Rates'!AL115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU112:CX112)='III Plan Rates'!AM115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ112:DD112)='III Plan Rates'!AN115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF112:DL112)='III Plan Rates'!AO115, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A116","v":"Plan 99"},{"$f":"'III Plan Rates'!B116","v":0},{"$f":"'III Plan Rates'!D116","v":0},{"$f":"'III Plan Rates'!E116","v":0},{"$f":"'III Plan Rates'!F116","v":0},{"$f":"'III Plan Rates'!G116","v":0},{"$f":"'III Plan Rates'!J116","v":0},null,{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z116*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(I113:Q113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(T113:AB113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP113:AW113)='III Plan Rates'!AG116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY113:BA113)='III Plan Rates'!AH116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC113:BO113)='III Plan Rates'!AI116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ113:BZ113)='III Plan Rates'!AJ116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB113:CH113)='III Plan Rates'!AK116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ113:CS113)='III Plan Rates'!AL116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU113:CX113)='III Plan Rates'!AM116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ113:DD113)='III Plan Rates'!AN116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF113:DL113)='III Plan Rates'!AO116, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A117","v":"Plan 100"},{"$f":"'III Plan Rates'!B117","v":0},{"$f":"'III Plan Rates'!D117","v":0},{"$f":"'III Plan Rates'!E117","v":0},{"$f":"'III Plan Rates'!F117","v":0},{"$f":"'III Plan Rates'!G117","v":0},{"$f":"'III Plan Rates'!J117","v":0},null,{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z117*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(I114:Q114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(T114:AB114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"IF(AND(I114>0,T114>0),T114/I114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J114>0,U114>0),U114/J114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K114>0,V114>0),V114/K114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L114>0,W114>0),W114/L114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M114>0,X114>0),X114/M114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N114>0,Y114>0),Y114/N114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O114>0,Z114>0),Z114/O114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P114>0,AA114>0),AA114/P114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q114>0,AB114>0),AB114/Q114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R114>0,AC114>0),AC114/R114-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP114:AW114)='III Plan Rates'!AG117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY114:BA114)='III Plan Rates'!AH117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC114:BO114)='III Plan Rates'!AI117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ114:BZ114)='III Plan Rates'!AJ117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB114:CH114)='III Plan Rates'!AK117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ114:CS114)='III Plan Rates'!AL117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU114:CX114)='III Plan Rates'!AM117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ114:DD114)='III Plan Rates'!AN117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF114:DL114)='III Plan Rates'!AO117, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A118","v":"Plan 101"},{"$f":"'III Plan Rates'!B118","v":0},{"$f":"'III Plan Rates'!D118","v":0},{"$f":"'III Plan Rates'!E118","v":0},{"$f":"'III Plan Rates'!F118","v":0},{"$f":"'III Plan Rates'!G118","v":0},{"$f":"'III Plan Rates'!J118","v":0},null,{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z118*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(I115:Q115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(T115:AB115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP115:AW115)='III Plan Rates'!AG118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY115:BA115)='III Plan Rates'!AH118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC115:BO115)='III Plan Rates'!AI118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ115:BZ115)='III Plan Rates'!AJ118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB115:CH115)='III Plan Rates'!AK118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ115:CS115)='III Plan Rates'!AL118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU115:CX115)='III Plan Rates'!AM118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ115:DD115)='III Plan Rates'!AN118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF115:DL115)='III Plan Rates'!AO118, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A119","v":"Plan 102"},{"$f":"'III Plan Rates'!B119","v":0},{"$f":"'III Plan Rates'!D119","v":0},{"$f":"'III Plan Rates'!E119","v":0},{"$f":"'III Plan Rates'!F119","v":0},{"$f":"'III Plan Rates'!G119","v":0},{"$f":"'III Plan Rates'!J119","v":0},null,{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z119*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(I116:Q116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(T116:AB116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP116:AW116)='III Plan Rates'!AG119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY116:BA116)='III Plan Rates'!AH119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC116:BO116)='III Plan Rates'!AI119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ116:BZ116)='III Plan Rates'!AJ119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB116:CH116)='III Plan Rates'!AK119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ116:CS116)='III Plan Rates'!AL119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU116:CX116)='III Plan Rates'!AM119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ116:DD116)='III Plan Rates'!AN119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF116:DL116)='III Plan Rates'!AO119, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A120","v":"Plan 103"},{"$f":"'III Plan Rates'!B120","v":0},{"$f":"'III Plan Rates'!D120","v":0},{"$f":"'III Plan Rates'!E120","v":0},{"$f":"'III Plan Rates'!F120","v":0},{"$f":"'III Plan Rates'!G120","v":0},{"$f":"'III Plan Rates'!J120","v":0},null,{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z120*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(I117:Q117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(T117:AB117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP117:AW117)='III Plan Rates'!AG120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY117:BA117)='III Plan Rates'!AH120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC117:BO117)='III Plan Rates'!AI120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ117:BZ117)='III Plan Rates'!AJ120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB117:CH117)='III Plan Rates'!AK120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ117:CS117)='III Plan Rates'!AL120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU117:CX117)='III Plan Rates'!AM120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ117:DD117)='III Plan Rates'!AN120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF117:DL117)='III Plan Rates'!AO120, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A121","v":"Plan 104"},{"$f":"'III Plan Rates'!B121","v":0},{"$f":"'III Plan Rates'!D121","v":0},{"$f":"'III Plan Rates'!E121","v":0},{"$f":"'III Plan Rates'!F121","v":0},{"$f":"'III Plan Rates'!G121","v":0},{"$f":"'III Plan Rates'!J121","v":0},null,{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z121*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(I118:Q118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(T118:AB118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP118:AW118)='III Plan Rates'!AG121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY118:BA118)='III Plan Rates'!AH121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC118:BO118)='III Plan Rates'!AI121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ118:BZ118)='III Plan Rates'!AJ121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB118:CH118)='III Plan Rates'!AK121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ118:CS118)='III Plan Rates'!AL121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU118:CX118)='III Plan Rates'!AM121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ118:DD118)='III Plan Rates'!AN121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF118:DL118)='III Plan Rates'!AO121, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A122","v":"Plan 105"},{"$f":"'III Plan Rates'!B122","v":0},{"$f":"'III Plan Rates'!D122","v":0},{"$f":"'III Plan Rates'!E122","v":0},{"$f":"'III Plan Rates'!F122","v":0},{"$f":"'III Plan Rates'!G122","v":0},{"$f":"'III Plan Rates'!J122","v":0},null,{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z122*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(I119:Q119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(T119:AB119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP119:AW119)='III Plan Rates'!AG122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY119:BA119)='III Plan Rates'!AH122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC119:BO119)='III Plan Rates'!AI122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ119:BZ119)='III Plan Rates'!AJ122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB119:CH119)='III Plan Rates'!AK122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ119:CS119)='III Plan Rates'!AL122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU119:CX119)='III Plan Rates'!AM122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ119:DD119)='III Plan Rates'!AN122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF119:DL119)='III Plan Rates'!AO122, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A123","v":"Plan 106"},{"$f":"'III Plan Rates'!B123","v":0},{"$f":"'III Plan Rates'!D123","v":0},{"$f":"'III Plan Rates'!E123","v":0},{"$f":"'III Plan Rates'!F123","v":0},{"$f":"'III Plan Rates'!G123","v":0},{"$f":"'III Plan Rates'!J123","v":0},null,{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z123*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(I120:Q120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(T120:AB120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP120:AW120)='III Plan Rates'!AG123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY120:BA120)='III Plan Rates'!AH123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC120:BO120)='III Plan Rates'!AI123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ120:BZ120)='III Plan Rates'!AJ123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB120:CH120)='III Plan Rates'!AK123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ120:CS120)='III Plan Rates'!AL123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU120:CX120)='III Plan Rates'!AM123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ120:DD120)='III Plan Rates'!AN123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF120:DL120)='III Plan Rates'!AO123, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A124","v":"Plan 107"},{"$f":"'III Plan Rates'!B124","v":0},{"$f":"'III Plan Rates'!D124","v":0},{"$f":"'III Plan Rates'!E124","v":0},{"$f":"'III Plan Rates'!F124","v":0},{"$f":"'III Plan Rates'!G124","v":0},{"$f":"'III Plan Rates'!J124","v":0},null,{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z124*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(I121:Q121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(T121:AB121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP121:AW121)='III Plan Rates'!AG124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY121:BA121)='III Plan Rates'!AH124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC121:BO121)='III Plan Rates'!AI124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ121:BZ121)='III Plan Rates'!AJ124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB121:CH121)='III Plan Rates'!AK124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ121:CS121)='III Plan Rates'!AL124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU121:CX121)='III Plan Rates'!AM124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ121:DD121)='III Plan Rates'!AN124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF121:DL121)='III Plan Rates'!AO124, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A125","v":"Plan 108"},{"$f":"'III Plan Rates'!B125","v":0},{"$f":"'III Plan Rates'!D125","v":0},{"$f":"'III Plan Rates'!E125","v":0},{"$f":"'III Plan Rates'!F125","v":0},{"$f":"'III Plan Rates'!G125","v":0},{"$f":"'III Plan Rates'!J125","v":0},null,{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z125*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(I122:Q122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(T122:AB122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP122:AW122)='III Plan Rates'!AG125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY122:BA122)='III Plan Rates'!AH125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC122:BO122)='III Plan Rates'!AI125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ122:BZ122)='III Plan Rates'!AJ125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB122:CH122)='III Plan Rates'!AK125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ122:CS122)='III Plan Rates'!AL125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU122:CX122)='III Plan Rates'!AM125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ122:DD122)='III Plan Rates'!AN125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF122:DL122)='III Plan Rates'!AO125, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A126","v":"Plan 109"},{"$f":"'III Plan Rates'!B126","v":0},{"$f":"'III Plan Rates'!D126","v":0},{"$f":"'III Plan Rates'!E126","v":0},{"$f":"'III Plan Rates'!F126","v":0},{"$f":"'III Plan Rates'!G126","v":0},{"$f":"'III Plan Rates'!J126","v":0},null,{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z126*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(I123:Q123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(T123:AB123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP123:AW123)='III Plan Rates'!AG126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY123:BA123)='III Plan Rates'!AH126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC123:BO123)='III Plan Rates'!AI126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ123:BZ123)='III Plan Rates'!AJ126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB123:CH123)='III Plan Rates'!AK126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ123:CS123)='III Plan Rates'!AL126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU123:CX123)='III Plan Rates'!AM126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ123:DD123)='III Plan Rates'!AN126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF123:DL123)='III Plan Rates'!AO126, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A127","v":"Plan 110"},{"$f":"'III Plan Rates'!B127","v":0},{"$f":"'III Plan Rates'!D127","v":0},{"$f":"'III Plan Rates'!E127","v":0},{"$f":"'III Plan Rates'!F127","v":0},{"$f":"'III Plan Rates'!G127","v":0},{"$f":"'III Plan Rates'!J127","v":0},null,{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z127*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(I124:Q124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(T124:AB124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP124:AW124)='III Plan Rates'!AG127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY124:BA124)='III Plan Rates'!AH127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC124:BO124)='III Plan Rates'!AI127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ124:BZ124)='III Plan Rates'!AJ127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB124:CH124)='III Plan Rates'!AK127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ124:CS124)='III Plan Rates'!AL127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU124:CX124)='III Plan Rates'!AM127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ124:DD124)='III Plan Rates'!AN127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF124:DL124)='III Plan Rates'!AO127, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A128","v":"Plan 111"},{"$f":"'III Plan Rates'!B128","v":0},{"$f":"'III Plan Rates'!D128","v":0},{"$f":"'III Plan Rates'!E128","v":0},{"$f":"'III Plan Rates'!F128","v":0},{"$f":"'III Plan Rates'!G128","v":0},{"$f":"'III Plan Rates'!J128","v":0},null,{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z128*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(I125:Q125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(T125:AB125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP125:AW125)='III Plan Rates'!AG128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY125:BA125)='III Plan Rates'!AH128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC125:BO125)='III Plan Rates'!AI128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ125:BZ125)='III Plan Rates'!AJ128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB125:CH125)='III Plan Rates'!AK128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ125:CS125)='III Plan Rates'!AL128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU125:CX125)='III Plan Rates'!AM128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ125:DD125)='III Plan Rates'!AN128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF125:DL125)='III Plan Rates'!AO128, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A129","v":"Plan 112"},{"$f":"'III Plan Rates'!B129","v":0},{"$f":"'III Plan Rates'!D129","v":0},{"$f":"'III Plan Rates'!E129","v":0},{"$f":"'III Plan Rates'!F129","v":0},{"$f":"'III Plan Rates'!G129","v":0},{"$f":"'III Plan Rates'!J129","v":0},null,{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z129*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(I126:Q126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(T126:AB126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP126:AW126)='III Plan Rates'!AG129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY126:BA126)='III Plan Rates'!AH129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC126:BO126)='III Plan Rates'!AI129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ126:BZ126)='III Plan Rates'!AJ129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB126:CH126)='III Plan Rates'!AK129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ126:CS126)='III Plan Rates'!AL129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU126:CX126)='III Plan Rates'!AM129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ126:DD126)='III Plan Rates'!AN129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF126:DL126)='III Plan Rates'!AO129, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A130","v":"Plan 113"},{"$f":"'III Plan Rates'!B130","v":0},{"$f":"'III Plan Rates'!D130","v":0},{"$f":"'III Plan Rates'!E130","v":0},{"$f":"'III Plan Rates'!F130","v":0},{"$f":"'III Plan Rates'!G130","v":0},{"$f":"'III Plan Rates'!J130","v":0},null,{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z130*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(I127:Q127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(T127:AB127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP127:AW127)='III Plan Rates'!AG130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY127:BA127)='III Plan Rates'!AH130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC127:BO127)='III Plan Rates'!AI130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ127:BZ127)='III Plan Rates'!AJ130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB127:CH127)='III Plan Rates'!AK130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ127:CS127)='III Plan Rates'!AL130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU127:CX127)='III Plan Rates'!AM130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ127:DD127)='III Plan Rates'!AN130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF127:DL127)='III Plan Rates'!AO130, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A131","v":"Plan 114"},{"$f":"'III Plan Rates'!B131","v":0},{"$f":"'III Plan Rates'!D131","v":0},{"$f":"'III Plan Rates'!E131","v":0},{"$f":"'III Plan Rates'!F131","v":0},{"$f":"'III Plan Rates'!G131","v":0},{"$f":"'III Plan Rates'!J131","v":0},null,{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z131*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(I128:Q128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(T128:AB128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP128:AW128)='III Plan Rates'!AG131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY128:BA128)='III Plan Rates'!AH131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC128:BO128)='III Plan Rates'!AI131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ128:BZ128)='III Plan Rates'!AJ131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB128:CH128)='III Plan Rates'!AK131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ128:CS128)='III Plan Rates'!AL131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU128:CX128)='III Plan Rates'!AM131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ128:DD128)='III Plan Rates'!AN131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF128:DL128)='III Plan Rates'!AO131, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A132","v":"Plan 115"},{"$f":"'III Plan Rates'!B132","v":0},{"$f":"'III Plan Rates'!D132","v":0},{"$f":"'III Plan Rates'!E132","v":0},{"$f":"'III Plan Rates'!F132","v":0},{"$f":"'III Plan Rates'!G132","v":0},{"$f":"'III Plan Rates'!J132","v":0},null,{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z132*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(I129:Q129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(T129:AB129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP129:AW129)='III Plan Rates'!AG132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY129:BA129)='III Plan Rates'!AH132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC129:BO129)='III Plan Rates'!AI132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ129:BZ129)='III Plan Rates'!AJ132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB129:CH129)='III Plan Rates'!AK132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ129:CS129)='III Plan Rates'!AL132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU129:CX129)='III Plan Rates'!AM132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ129:DD129)='III Plan Rates'!AN132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF129:DL129)='III Plan Rates'!AO132, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A133","v":"Plan 116"},{"$f":"'III Plan Rates'!B133","v":0},{"$f":"'III Plan Rates'!D133","v":0},{"$f":"'III Plan Rates'!E133","v":0},{"$f":"'III Plan Rates'!F133","v":0},{"$f":"'III Plan Rates'!G133","v":0},{"$f":"'III Plan Rates'!J133","v":0},null,{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z133*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(I130:Q130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(T130:AB130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP130:AW130)='III Plan Rates'!AG133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY130:BA130)='III Plan Rates'!AH133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC130:BO130)='III Plan Rates'!AI133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ130:BZ130)='III Plan Rates'!AJ133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB130:CH130)='III Plan Rates'!AK133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ130:CS130)='III Plan Rates'!AL133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU130:CX130)='III Plan Rates'!AM133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ130:DD130)='III Plan Rates'!AN133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF130:DL130)='III Plan Rates'!AO133, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A134","v":"Plan 117"},{"$f":"'III Plan Rates'!B134","v":0},{"$f":"'III Plan Rates'!D134","v":0},{"$f":"'III Plan Rates'!E134","v":0},{"$f":"'III Plan Rates'!F134","v":0},{"$f":"'III Plan Rates'!G134","v":0},{"$f":"'III Plan Rates'!J134","v":0},null,{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z134*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(I131:Q131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(T131:AB131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP131:AW131)='III Plan Rates'!AG134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY131:BA131)='III Plan Rates'!AH134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC131:BO131)='III Plan Rates'!AI134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ131:BZ131)='III Plan Rates'!AJ134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB131:CH131)='III Plan Rates'!AK134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ131:CS131)='III Plan Rates'!AL134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU131:CX131)='III Plan Rates'!AM134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ131:DD131)='III Plan Rates'!AN134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF131:DL131)='III Plan Rates'!AO134, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A135","v":"Plan 118"},{"$f":"'III Plan Rates'!B135","v":0},{"$f":"'III Plan Rates'!D135","v":0},{"$f":"'III Plan Rates'!E135","v":0},{"$f":"'III Plan Rates'!F135","v":0},{"$f":"'III Plan Rates'!G135","v":0},{"$f":"'III Plan Rates'!J135","v":0},null,{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z135*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(I132:Q132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(T132:AB132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP132:AW132)='III Plan Rates'!AG135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY132:BA132)='III Plan Rates'!AH135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC132:BO132)='III Plan Rates'!AI135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ132:BZ132)='III Plan Rates'!AJ135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB132:CH132)='III Plan Rates'!AK135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ132:CS132)='III Plan Rates'!AL135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU132:CX132)='III Plan Rates'!AM135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ132:DD132)='III Plan Rates'!AN135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF132:DL132)='III Plan Rates'!AO135, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A136","v":"Plan 119"},{"$f":"'III Plan Rates'!B136","v":0},{"$f":"'III Plan Rates'!D136","v":0},{"$f":"'III Plan Rates'!E136","v":0},{"$f":"'III Plan Rates'!F136","v":0},{"$f":"'III Plan Rates'!G136","v":0},{"$f":"'III Plan Rates'!J136","v":0},null,{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z136*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(I133:Q133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(T133:AB133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP133:AW133)='III Plan Rates'!AG136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY133:BA133)='III Plan Rates'!AH136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC133:BO133)='III Plan Rates'!AI136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ133:BZ133)='III Plan Rates'!AJ136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB133:CH133)='III Plan Rates'!AK136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ133:CS133)='III Plan Rates'!AL136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU133:CX133)='III Plan Rates'!AM136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ133:DD133)='III Plan Rates'!AN136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF133:DL133)='III Plan Rates'!AO136, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A137","v":"Plan 120"},{"$f":"'III Plan Rates'!B137","v":0},{"$f":"'III Plan Rates'!D137","v":0},{"$f":"'III Plan Rates'!E137","v":0},{"$f":"'III Plan Rates'!F137","v":0},{"$f":"'III Plan Rates'!G137","v":0},{"$f":"'III Plan Rates'!J137","v":0},null,{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z137*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(I134:Q134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(T134:AB134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP134:AW134)='III Plan Rates'!AG137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY134:BA134)='III Plan Rates'!AH137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC134:BO134)='III Plan Rates'!AI137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ134:BZ134)='III Plan Rates'!AJ137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB134:CH134)='III Plan Rates'!AK137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ134:CS134)='III Plan Rates'!AL137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU134:CX134)='III Plan Rates'!AM137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ134:DD134)='III Plan Rates'!AN137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF134:DL134)='III Plan Rates'!AO137, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A138","v":"Plan 121"},{"$f":"'III Plan Rates'!B138","v":0},{"$f":"'III Plan Rates'!D138","v":0},{"$f":"'III Plan Rates'!E138","v":0},{"$f":"'III Plan Rates'!F138","v":0},{"$f":"'III Plan Rates'!G138","v":0},{"$f":"'III Plan Rates'!J138","v":0},null,{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z138*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(I135:Q135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(T135:AB135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP135:AW135)='III Plan Rates'!AG138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY135:BA135)='III Plan Rates'!AH138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC135:BO135)='III Plan Rates'!AI138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ135:BZ135)='III Plan Rates'!AJ138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB135:CH135)='III Plan Rates'!AK138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ135:CS135)='III Plan Rates'!AL138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU135:CX135)='III Plan Rates'!AM138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ135:DD135)='III Plan Rates'!AN138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF135:DL135)='III Plan Rates'!AO138, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A139","v":"Plan 122"},{"$f":"'III Plan Rates'!B139","v":0},{"$f":"'III Plan Rates'!D139","v":0},{"$f":"'III Plan Rates'!E139","v":0},{"$f":"'III Plan Rates'!F139","v":0},{"$f":"'III Plan Rates'!G139","v":0},{"$f":"'III Plan Rates'!J139","v":0},null,{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z139*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(I136:Q136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(T136:AB136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP136:AW136)='III Plan Rates'!AG139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY136:BA136)='III Plan Rates'!AH139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC136:BO136)='III Plan Rates'!AI139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ136:BZ136)='III Plan Rates'!AJ139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB136:CH136)='III Plan Rates'!AK139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ136:CS136)='III Plan Rates'!AL139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU136:CX136)='III Plan Rates'!AM139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ136:DD136)='III Plan Rates'!AN139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF136:DL136)='III Plan Rates'!AO139, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A140","v":"Plan 123"},{"$f":"'III Plan Rates'!B140","v":0},{"$f":"'III Plan Rates'!D140","v":0},{"$f":"'III Plan Rates'!E140","v":0},{"$f":"'III Plan Rates'!F140","v":0},{"$f":"'III Plan Rates'!G140","v":0},{"$f":"'III Plan Rates'!J140","v":0},null,{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z140*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(I137:Q137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(T137:AB137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP137:AW137)='III Plan Rates'!AG140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY137:BA137)='III Plan Rates'!AH140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC137:BO137)='III Plan Rates'!AI140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ137:BZ137)='III Plan Rates'!AJ140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB137:CH137)='III Plan Rates'!AK140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ137:CS137)='III Plan Rates'!AL140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU137:CX137)='III Plan Rates'!AM140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ137:DD137)='III Plan Rates'!AN140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF137:DL137)='III Plan Rates'!AO140, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A141","v":"Plan 124"},{"$f":"'III Plan Rates'!B141","v":0},{"$f":"'III Plan Rates'!D141","v":0},{"$f":"'III Plan Rates'!E141","v":0},{"$f":"'III Plan Rates'!F141","v":0},{"$f":"'III Plan Rates'!G141","v":0},{"$f":"'III Plan Rates'!J141","v":0},null,{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z141*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(I138:Q138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(T138:AB138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP138:AW138)='III Plan Rates'!AG141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY138:BA138)='III Plan Rates'!AH141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC138:BO138)='III Plan Rates'!AI141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ138:BZ138)='III Plan Rates'!AJ141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB138:CH138)='III Plan Rates'!AK141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ138:CS138)='III Plan Rates'!AL141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU138:CX138)='III Plan Rates'!AM141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ138:DD138)='III Plan Rates'!AN141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF138:DL138)='III Plan Rates'!AO141, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A142","v":"Plan 125"},{"$f":"'III Plan Rates'!B142","v":0},{"$f":"'III Plan Rates'!D142","v":0},{"$f":"'III Plan Rates'!E142","v":0},{"$f":"'III Plan Rates'!F142","v":0},{"$f":"'III Plan Rates'!G142","v":0},{"$f":"'III Plan Rates'!J142","v":0},null,{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z142*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(I139:Q139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(T139:AB139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP139:AW139)='III Plan Rates'!AG142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY139:BA139)='III Plan Rates'!AH142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC139:BO139)='III Plan Rates'!AI142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ139:BZ139)='III Plan Rates'!AJ142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB139:CH139)='III Plan Rates'!AK142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ139:CS139)='III Plan Rates'!AL142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU139:CX139)='III Plan Rates'!AM142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ139:DD139)='III Plan Rates'!AN142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF139:DL139)='III Plan Rates'!AO142, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A143","v":"Plan 126"},{"$f":"'III Plan Rates'!B143","v":0},{"$f":"'III Plan Rates'!D143","v":0},{"$f":"'III Plan Rates'!E143","v":0},{"$f":"'III Plan Rates'!F143","v":0},{"$f":"'III Plan Rates'!G143","v":0},{"$f":"'III Plan Rates'!J143","v":0},null,{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z143*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(I140:Q140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(T140:AB140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP140:AW140)='III Plan Rates'!AG143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY140:BA140)='III Plan Rates'!AH143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC140:BO140)='III Plan Rates'!AI143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ140:BZ140)='III Plan Rates'!AJ143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB140:CH140)='III Plan Rates'!AK143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ140:CS140)='III Plan Rates'!AL143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU140:CX140)='III Plan Rates'!AM143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ140:DD140)='III Plan Rates'!AN143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF140:DL140)='III Plan Rates'!AO143, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A144","v":"Plan 127"},{"$f":"'III Plan Rates'!B144","v":0},{"$f":"'III Plan Rates'!D144","v":0},{"$f":"'III Plan Rates'!E144","v":0},{"$f":"'III Plan Rates'!F144","v":0},{"$f":"'III Plan Rates'!G144","v":0},{"$f":"'III Plan Rates'!J144","v":0},null,{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z144*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(I141:Q141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(T141:AB141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP141:AW141)='III Plan Rates'!AG144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY141:BA141)='III Plan Rates'!AH144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC141:BO141)='III Plan Rates'!AI144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ141:BZ141)='III Plan Rates'!AJ144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB141:CH141)='III Plan Rates'!AK144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ141:CS141)='III Plan Rates'!AL144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU141:CX141)='III Plan Rates'!AM144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ141:DD141)='III Plan Rates'!AN144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF141:DL141)='III Plan Rates'!AO144, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A145","v":"Plan 128"},{"$f":"'III Plan Rates'!B145","v":0},{"$f":"'III Plan Rates'!D145","v":0},{"$f":"'III Plan Rates'!E145","v":0},{"$f":"'III Plan Rates'!F145","v":0},{"$f":"'III Plan Rates'!G145","v":0},{"$f":"'III Plan Rates'!J145","v":0},null,{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z145*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(I142:Q142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(T142:AB142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP142:AW142)='III Plan Rates'!AG145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY142:BA142)='III Plan Rates'!AH145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC142:BO142)='III Plan Rates'!AI145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ142:BZ142)='III Plan Rates'!AJ145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB142:CH142)='III Plan Rates'!AK145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ142:CS142)='III Plan Rates'!AL145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU142:CX142)='III Plan Rates'!AM145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ142:DD142)='III Plan Rates'!AN145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF142:DL142)='III Plan Rates'!AO145, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A146","v":"Plan 129"},{"$f":"'III Plan Rates'!B146","v":0},{"$f":"'III Plan Rates'!D146","v":0},{"$f":"'III Plan Rates'!E146","v":0},{"$f":"'III Plan Rates'!F146","v":0},{"$f":"'III Plan Rates'!G146","v":0},{"$f":"'III Plan Rates'!J146","v":0},null,{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z146*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(I143:Q143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(T143:AB143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP143:AW143)='III Plan Rates'!AG146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY143:BA143)='III Plan Rates'!AH146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC143:BO143)='III Plan Rates'!AI146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ143:BZ143)='III Plan Rates'!AJ146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB143:CH143)='III Plan Rates'!AK146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ143:CS143)='III Plan Rates'!AL146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU143:CX143)='III Plan Rates'!AM146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ143:DD143)='III Plan Rates'!AN146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF143:DL143)='III Plan Rates'!AO146, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A147","v":"Plan 130"},{"$f":"'III Plan Rates'!B147","v":0},{"$f":"'III Plan Rates'!D147","v":0},{"$f":"'III Plan Rates'!E147","v":0},{"$f":"'III Plan Rates'!F147","v":0},{"$f":"'III Plan Rates'!G147","v":0},{"$f":"'III Plan Rates'!J147","v":0},null,{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z147*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(I144:Q144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(T144:AB144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP144:AW144)='III Plan Rates'!AG147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY144:BA144)='III Plan Rates'!AH147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC144:BO144)='III Plan Rates'!AI147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ144:BZ144)='III Plan Rates'!AJ147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB144:CH144)='III Plan Rates'!AK147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ144:CS144)='III Plan Rates'!AL147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU144:CX144)='III Plan Rates'!AM147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ144:DD144)='III Plan Rates'!AN147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF144:DL144)='III Plan Rates'!AO147, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A148","v":"Plan 131"},{"$f":"'III Plan Rates'!B148","v":0},{"$f":"'III Plan Rates'!D148","v":0},{"$f":"'III Plan Rates'!E148","v":0},{"$f":"'III Plan Rates'!F148","v":0},{"$f":"'III Plan Rates'!G148","v":0},{"$f":"'III Plan Rates'!J148","v":0},null,{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z148*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(I145:Q145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(T145:AB145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP145:AW145)='III Plan Rates'!AG148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY145:BA145)='III Plan Rates'!AH148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC145:BO145)='III Plan Rates'!AI148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ145:BZ145)='III Plan Rates'!AJ148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB145:CH145)='III Plan Rates'!AK148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ145:CS145)='III Plan Rates'!AL148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU145:CX145)='III Plan Rates'!AM148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ145:DD145)='III Plan Rates'!AN148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF145:DL145)='III Plan Rates'!AO148, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A149","v":"Plan 132"},{"$f":"'III Plan Rates'!B149","v":0},{"$f":"'III Plan Rates'!D149","v":0},{"$f":"'III Plan Rates'!E149","v":0},{"$f":"'III Plan Rates'!F149","v":0},{"$f":"'III Plan Rates'!G149","v":0},{"$f":"'III Plan Rates'!J149","v":0},null,{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z149*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(I146:Q146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(T146:AB146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP146:AW146)='III Plan Rates'!AG149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY146:BA146)='III Plan Rates'!AH149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC146:BO146)='III Plan Rates'!AI149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ146:BZ146)='III Plan Rates'!AJ149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB146:CH146)='III Plan Rates'!AK149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ146:CS146)='III Plan Rates'!AL149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU146:CX146)='III Plan Rates'!AM149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ146:DD146)='III Plan Rates'!AN149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF146:DL146)='III Plan Rates'!AO149, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A150","v":"Plan 133"},{"$f":"'III Plan Rates'!B150","v":0},{"$f":"'III Plan Rates'!D150","v":0},{"$f":"'III Plan Rates'!E150","v":0},{"$f":"'III Plan Rates'!F150","v":0},{"$f":"'III Plan Rates'!G150","v":0},{"$f":"'III Plan Rates'!J150","v":0},null,{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z150*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(I147:Q147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(T147:AB147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP147:AW147)='III Plan Rates'!AG150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY147:BA147)='III Plan Rates'!AH150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC147:BO147)='III Plan Rates'!AI150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ147:BZ147)='III Plan Rates'!AJ150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB147:CH147)='III Plan Rates'!AK150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ147:CS147)='III Plan Rates'!AL150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU147:CX147)='III Plan Rates'!AM150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ147:DD147)='III Plan Rates'!AN150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF147:DL147)='III Plan Rates'!AO150, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A151","v":"Plan 134"},{"$f":"'III Plan Rates'!B151","v":0},{"$f":"'III Plan Rates'!D151","v":0},{"$f":"'III Plan Rates'!E151","v":0},{"$f":"'III Plan Rates'!F151","v":0},{"$f":"'III Plan Rates'!G151","v":0},{"$f":"'III Plan Rates'!J151","v":0},null,{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z151*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(I148:Q148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(T148:AB148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP148:AW148)='III Plan Rates'!AG151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY148:BA148)='III Plan Rates'!AH151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC148:BO148)='III Plan Rates'!AI151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ148:BZ148)='III Plan Rates'!AJ151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB148:CH148)='III Plan Rates'!AK151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ148:CS148)='III Plan Rates'!AL151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU148:CX148)='III Plan Rates'!AM151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ148:DD148)='III Plan Rates'!AN151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF148:DL148)='III Plan Rates'!AO151, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A152","v":"Plan 135"},{"$f":"'III Plan Rates'!B152","v":0},{"$f":"'III Plan Rates'!D152","v":0},{"$f":"'III Plan Rates'!E152","v":0},{"$f":"'III Plan Rates'!F152","v":0},{"$f":"'III Plan Rates'!G152","v":0},{"$f":"'III Plan Rates'!J152","v":0},null,{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z152*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(I149:Q149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(T149:AB149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP149:AW149)='III Plan Rates'!AG152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY149:BA149)='III Plan Rates'!AH152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC149:BO149)='III Plan Rates'!AI152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ149:BZ149)='III Plan Rates'!AJ152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB149:CH149)='III Plan Rates'!AK152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ149:CS149)='III Plan Rates'!AL152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU149:CX149)='III Plan Rates'!AM152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ149:DD149)='III Plan Rates'!AN152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF149:DL149)='III Plan Rates'!AO152, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A153","v":"Plan 136"},{"$f":"'III Plan Rates'!B153","v":0},{"$f":"'III Plan Rates'!D153","v":0},{"$f":"'III Plan Rates'!E153","v":0},{"$f":"'III Plan Rates'!F153","v":0},{"$f":"'III Plan Rates'!G153","v":0},{"$f":"'III Plan Rates'!J153","v":0},null,{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z153*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(I150:Q150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(T150:AB150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP150:AW150)='III Plan Rates'!AG153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY150:BA150)='III Plan Rates'!AH153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC150:BO150)='III Plan Rates'!AI153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ150:BZ150)='III Plan Rates'!AJ153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB150:CH150)='III Plan Rates'!AK153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ150:CS150)='III Plan Rates'!AL153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU150:CX150)='III Plan Rates'!AM153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ150:DD150)='III Plan Rates'!AN153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF150:DL150)='III Plan Rates'!AO153, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A154","v":"Plan 137"},{"$f":"'III Plan Rates'!B154","v":0},{"$f":"'III Plan Rates'!D154","v":0},{"$f":"'III Plan Rates'!E154","v":0},{"$f":"'III Plan Rates'!F154","v":0},{"$f":"'III Plan Rates'!G154","v":0},{"$f":"'III Plan Rates'!J154","v":0},null,{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z154*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(I151:Q151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(T151:AB151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP151:AW151)='III Plan Rates'!AG154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY151:BA151)='III Plan Rates'!AH154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC151:BO151)='III Plan Rates'!AI154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ151:BZ151)='III Plan Rates'!AJ154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB151:CH151)='III Plan Rates'!AK154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ151:CS151)='III Plan Rates'!AL154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU151:CX151)='III Plan Rates'!AM154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ151:DD151)='III Plan Rates'!AN154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF151:DL151)='III Plan Rates'!AO154, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A155","v":"Plan 138"},{"$f":"'III Plan Rates'!B155","v":0},{"$f":"'III Plan Rates'!D155","v":0},{"$f":"'III Plan Rates'!E155","v":0},{"$f":"'III Plan Rates'!F155","v":0},{"$f":"'III Plan Rates'!G155","v":0},{"$f":"'III Plan Rates'!J155","v":0},null,{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z155*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(I152:Q152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(T152:AB152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP152:AW152)='III Plan Rates'!AG155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY152:BA152)='III Plan Rates'!AH155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC152:BO152)='III Plan Rates'!AI155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ152:BZ152)='III Plan Rates'!AJ155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB152:CH152)='III Plan Rates'!AK155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ152:CS152)='III Plan Rates'!AL155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU152:CX152)='III Plan Rates'!AM155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ152:DD152)='III Plan Rates'!AN155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF152:DL152)='III Plan Rates'!AO155, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A156","v":"Plan 139"},{"$f":"'III Plan Rates'!B156","v":0},{"$f":"'III Plan Rates'!D156","v":0},{"$f":"'III Plan Rates'!E156","v":0},{"$f":"'III Plan Rates'!F156","v":0},{"$f":"'III Plan Rates'!G156","v":0},{"$f":"'III Plan Rates'!J156","v":0},null,{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z156*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(I153:Q153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(T153:AB153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP153:AW153)='III Plan Rates'!AG156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY153:BA153)='III Plan Rates'!AH156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC153:BO153)='III Plan Rates'!AI156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ153:BZ153)='III Plan Rates'!AJ156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB153:CH153)='III Plan Rates'!AK156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ153:CS153)='III Plan Rates'!AL156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU153:CX153)='III Plan Rates'!AM156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ153:DD153)='III Plan Rates'!AN156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF153:DL153)='III Plan Rates'!AO156, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A157","v":"Plan 140"},{"$f":"'III Plan Rates'!B157","v":0},{"$f":"'III Plan Rates'!D157","v":0},{"$f":"'III Plan Rates'!E157","v":0},{"$f":"'III Plan Rates'!F157","v":0},{"$f":"'III Plan Rates'!G157","v":0},{"$f":"'III Plan Rates'!J157","v":0},null,{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z157*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(I154:Q154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(T154:AB154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP154:AW154)='III Plan Rates'!AG157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY154:BA154)='III Plan Rates'!AH157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC154:BO154)='III Plan Rates'!AI157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ154:BZ154)='III Plan Rates'!AJ157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB154:CH154)='III Plan Rates'!AK157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ154:CS154)='III Plan Rates'!AL157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU154:CX154)='III Plan Rates'!AM157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ154:DD154)='III Plan Rates'!AN157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF154:DL154)='III Plan Rates'!AO157, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A158","v":"Plan 141"},{"$f":"'III Plan Rates'!B158","v":0},{"$f":"'III Plan Rates'!D158","v":0},{"$f":"'III Plan Rates'!E158","v":0},{"$f":"'III Plan Rates'!F158","v":0},{"$f":"'III Plan Rates'!G158","v":0},{"$f":"'III Plan Rates'!J158","v":0},null,{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z158*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(I155:Q155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(T155:AB155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP155:AW155)='III Plan Rates'!AG158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY155:BA155)='III Plan Rates'!AH158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC155:BO155)='III Plan Rates'!AI158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ155:BZ155)='III Plan Rates'!AJ158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB155:CH155)='III Plan Rates'!AK158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ155:CS155)='III Plan Rates'!AL158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU155:CX155)='III Plan Rates'!AM158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ155:DD155)='III Plan Rates'!AN158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF155:DL155)='III Plan Rates'!AO158, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A159","v":"Plan 142"},{"$f":"'III Plan Rates'!B159","v":0},{"$f":"'III Plan Rates'!D159","v":0},{"$f":"'III Plan Rates'!E159","v":0},{"$f":"'III Plan Rates'!F159","v":0},{"$f":"'III Plan Rates'!G159","v":0},{"$f":"'III Plan Rates'!J159","v":0},null,{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z159*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(I156:Q156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(T156:AB156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP156:AW156)='III Plan Rates'!AG159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY156:BA156)='III Plan Rates'!AH159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC156:BO156)='III Plan Rates'!AI159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ156:BZ156)='III Plan Rates'!AJ159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB156:CH156)='III Plan Rates'!AK159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ156:CS156)='III Plan Rates'!AL159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU156:CX156)='III Plan Rates'!AM159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ156:DD156)='III Plan Rates'!AN159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF156:DL156)='III Plan Rates'!AO159, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A160","v":"Plan 143"},{"$f":"'III Plan Rates'!B160","v":0},{"$f":"'III Plan Rates'!D160","v":0},{"$f":"'III Plan Rates'!E160","v":0},{"$f":"'III Plan Rates'!F160","v":0},{"$f":"'III Plan Rates'!G160","v":0},{"$f":"'III Plan Rates'!J160","v":0},null,{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z160*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(I157:Q157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(T157:AB157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP157:AW157)='III Plan Rates'!AG160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY157:BA157)='III Plan Rates'!AH160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC157:BO157)='III Plan Rates'!AI160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ157:BZ157)='III Plan Rates'!AJ160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB157:CH157)='III Plan Rates'!AK160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ157:CS157)='III Plan Rates'!AL160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU157:CX157)='III Plan Rates'!AM160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ157:DD157)='III Plan Rates'!AN160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF157:DL157)='III Plan Rates'!AO160, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A161","v":"Plan 144"},{"$f":"'III Plan Rates'!B161","v":0},{"$f":"'III Plan Rates'!D161","v":0},{"$f":"'III Plan Rates'!E161","v":0},{"$f":"'III Plan Rates'!F161","v":0},{"$f":"'III Plan Rates'!G161","v":0},{"$f":"'III Plan Rates'!J161","v":0},null,{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z161*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(I158:Q158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(T158:AB158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP158:AW158)='III Plan Rates'!AG161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY158:BA158)='III Plan Rates'!AH161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC158:BO158)='III Plan Rates'!AI161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ158:BZ158)='III Plan Rates'!AJ161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB158:CH158)='III Plan Rates'!AK161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ158:CS158)='III Plan Rates'!AL161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU158:CX158)='III Plan Rates'!AM161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ158:DD158)='III Plan Rates'!AN161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF158:DL158)='III Plan Rates'!AO161, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A162","v":"Plan 145"},{"$f":"'III Plan Rates'!B162","v":0},{"$f":"'III Plan Rates'!D162","v":0},{"$f":"'III Plan Rates'!E162","v":0},{"$f":"'III Plan Rates'!F162","v":0},{"$f":"'III Plan Rates'!G162","v":0},{"$f":"'III Plan Rates'!J162","v":0},null,{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z162*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(I159:Q159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(T159:AB159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP159:AW159)='III Plan Rates'!AG162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY159:BA159)='III Plan Rates'!AH162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC159:BO159)='III Plan Rates'!AI162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ159:BZ159)='III Plan Rates'!AJ162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB159:CH159)='III Plan Rates'!AK162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ159:CS159)='III Plan Rates'!AL162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU159:CX159)='III Plan Rates'!AM162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ159:DD159)='III Plan Rates'!AN162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF159:DL159)='III Plan Rates'!AO162, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A163","v":"Plan 146"},{"$f":"'III Plan Rates'!B163","v":0},{"$f":"'III Plan Rates'!D163","v":0},{"$f":"'III Plan Rates'!E163","v":0},{"$f":"'III Plan Rates'!F163","v":0},{"$f":"'III Plan Rates'!G163","v":0},{"$f":"'III Plan Rates'!J163","v":0},null,{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z163*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(I160:Q160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(T160:AB160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP160:AW160)='III Plan Rates'!AG163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY160:BA160)='III Plan Rates'!AH163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC160:BO160)='III Plan Rates'!AI163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ160:BZ160)='III Plan Rates'!AJ163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB160:CH160)='III Plan Rates'!AK163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ160:CS160)='III Plan Rates'!AL163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU160:CX160)='III Plan Rates'!AM163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ160:DD160)='III Plan Rates'!AN163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF160:DL160)='III Plan Rates'!AO163, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A164","v":"Plan 147"},{"$f":"'III Plan Rates'!B164","v":0},{"$f":"'III Plan Rates'!D164","v":0},{"$f":"'III Plan Rates'!E164","v":0},{"$f":"'III Plan Rates'!F164","v":0},{"$f":"'III Plan Rates'!G164","v":0},{"$f":"'III Plan Rates'!J164","v":0},null,{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z164*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(I161:Q161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(T161:AB161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP161:AW161)='III Plan Rates'!AG164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY161:BA161)='III Plan Rates'!AH164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC161:BO161)='III Plan Rates'!AI164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ161:BZ161)='III Plan Rates'!AJ164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB161:CH161)='III Plan Rates'!AK164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ161:CS161)='III Plan Rates'!AL164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU161:CX161)='III Plan Rates'!AM164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ161:DD161)='III Plan Rates'!AN164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF161:DL161)='III Plan Rates'!AO164, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A165","v":"Plan 148"},{"$f":"'III Plan Rates'!B165","v":0},{"$f":"'III Plan Rates'!D165","v":0},{"$f":"'III Plan Rates'!E165","v":0},{"$f":"'III Plan Rates'!F165","v":0},{"$f":"'III Plan Rates'!G165","v":0},{"$f":"'III Plan Rates'!J165","v":0},null,{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z165*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(I162:Q162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(T162:AB162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP162:AW162)='III Plan Rates'!AG165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY162:BA162)='III Plan Rates'!AH165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC162:BO162)='III Plan Rates'!AI165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ162:BZ162)='III Plan Rates'!AJ165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB162:CH162)='III Plan Rates'!AK165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ162:CS162)='III Plan Rates'!AL165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU162:CX162)='III Plan Rates'!AM165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ162:DD162)='III Plan Rates'!AN165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF162:DL162)='III Plan Rates'!AO165, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A166","v":"Plan 149"},{"$f":"'III Plan Rates'!B166","v":0},{"$f":"'III Plan Rates'!D166","v":0},{"$f":"'III Plan Rates'!E166","v":0},{"$f":"'III Plan Rates'!F166","v":0},{"$f":"'III Plan Rates'!G166","v":0},{"$f":"'III Plan Rates'!J166","v":0},null,{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z166*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(I163:Q163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(T163:AB163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP163:AW163)='III Plan Rates'!AG166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY163:BA163)='III Plan Rates'!AH166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC163:BO163)='III Plan Rates'!AI166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ163:BZ163)='III Plan Rates'!AJ166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB163:CH163)='III Plan Rates'!AK166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ163:CS163)='III Plan Rates'!AL166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU163:CX163)='III Plan Rates'!AM166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ163:DD163)='III Plan Rates'!AN166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF163:DL163)='III Plan Rates'!AO166, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A167","v":"Plan 150"},{"$f":"'III Plan Rates'!B167","v":0},{"$f":"'III Plan Rates'!D167","v":0},{"$f":"'III Plan Rates'!E167","v":0},{"$f":"'III Plan Rates'!F167","v":0},{"$f":"'III Plan Rates'!G167","v":0},{"$f":"'III Plan Rates'!J167","v":0},null,{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z167*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(I164:Q164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(T164:AB164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP164:AW164)='III Plan Rates'!AG167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY164:BA164)='III Plan Rates'!AH167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC164:BO164)='III Plan Rates'!AI167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ164:BZ164)='III Plan Rates'!AJ167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB164:CH164)='III Plan Rates'!AK167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ164:CS164)='III Plan Rates'!AL167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU164:CX164)='III Plan Rates'!AM167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ164:DD164)='III Plan Rates'!AN167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF164:DL164)='III Plan Rates'!AO167, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A168","v":"Plan 151"},{"$f":"'III Plan Rates'!B168","v":0},{"$f":"'III Plan Rates'!D168","v":0},{"$f":"'III Plan Rates'!E168","v":0},{"$f":"'III Plan Rates'!F168","v":0},{"$f":"'III Plan Rates'!G168","v":0},{"$f":"'III Plan Rates'!J168","v":0},null,{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z168*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(I165:Q165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(T165:AB165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP165:AW165)='III Plan Rates'!AG168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY165:BA165)='III Plan Rates'!AH168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC165:BO165)='III Plan Rates'!AI168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ165:BZ165)='III Plan Rates'!AJ168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB165:CH165)='III Plan Rates'!AK168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ165:CS165)='III Plan Rates'!AL168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU165:CX165)='III Plan Rates'!AM168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ165:DD165)='III Plan Rates'!AN168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF165:DL165)='III Plan Rates'!AO168, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A169","v":"Plan 152"},{"$f":"'III Plan Rates'!B169","v":0},{"$f":"'III Plan Rates'!D169","v":0},{"$f":"'III Plan Rates'!E169","v":0},{"$f":"'III Plan Rates'!F169","v":0},{"$f":"'III Plan Rates'!G169","v":0},{"$f":"'III Plan Rates'!J169","v":0},null,{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z169*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(I166:Q166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(T166:AB166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP166:AW166)='III Plan Rates'!AG169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY166:BA166)='III Plan Rates'!AH169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC166:BO166)='III Plan Rates'!AI169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ166:BZ166)='III Plan Rates'!AJ169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB166:CH166)='III Plan Rates'!AK169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ166:CS166)='III Plan Rates'!AL169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU166:CX166)='III Plan Rates'!AM169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ166:DD166)='III Plan Rates'!AN169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF166:DL166)='III Plan Rates'!AO169, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A170","v":"Plan 153"},{"$f":"'III Plan Rates'!B170","v":0},{"$f":"'III Plan Rates'!D170","v":0},{"$f":"'III Plan Rates'!E170","v":0},{"$f":"'III Plan Rates'!F170","v":0},{"$f":"'III Plan Rates'!G170","v":0},{"$f":"'III Plan Rates'!J170","v":0},null,{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z170*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(I167:Q167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(T167:AB167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP167:AW167)='III Plan Rates'!AG170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY167:BA167)='III Plan Rates'!AH170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC167:BO167)='III Plan Rates'!AI170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ167:BZ167)='III Plan Rates'!AJ170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB167:CH167)='III Plan Rates'!AK170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ167:CS167)='III Plan Rates'!AL170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU167:CX167)='III Plan Rates'!AM170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ167:DD167)='III Plan Rates'!AN170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF167:DL167)='III Plan Rates'!AO170, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A171","v":"Plan 154"},{"$f":"'III Plan Rates'!B171","v":0},{"$f":"'III Plan Rates'!D171","v":0},{"$f":"'III Plan Rates'!E171","v":0},{"$f":"'III Plan Rates'!F171","v":0},{"$f":"'III Plan Rates'!G171","v":0},{"$f":"'III Plan Rates'!J171","v":0},null,{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z171*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(I168:Q168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(T168:AB168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP168:AW168)='III Plan Rates'!AG171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY168:BA168)='III Plan Rates'!AH171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC168:BO168)='III Plan Rates'!AI171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ168:BZ168)='III Plan Rates'!AJ171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB168:CH168)='III Plan Rates'!AK171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ168:CS168)='III Plan Rates'!AL171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU168:CX168)='III Plan Rates'!AM171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ168:DD168)='III Plan Rates'!AN171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF168:DL168)='III Plan Rates'!AO171, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A172","v":"Plan 155"},{"$f":"'III Plan Rates'!B172","v":0},{"$f":"'III Plan Rates'!D172","v":0},{"$f":"'III Plan Rates'!E172","v":0},{"$f":"'III Plan Rates'!F172","v":0},{"$f":"'III Plan Rates'!G172","v":0},{"$f":"'III Plan Rates'!J172","v":0},null,{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z172*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(I169:Q169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(T169:AB169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP169:AW169)='III Plan Rates'!AG172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY169:BA169)='III Plan Rates'!AH172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC169:BO169)='III Plan Rates'!AI172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ169:BZ169)='III Plan Rates'!AJ172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB169:CH169)='III Plan Rates'!AK172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ169:CS169)='III Plan Rates'!AL172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU169:CX169)='III Plan Rates'!AM172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ169:DD169)='III Plan Rates'!AN172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF169:DL169)='III Plan Rates'!AO172, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A173","v":"Plan 156"},{"$f":"'III Plan Rates'!B173","v":0},{"$f":"'III Plan Rates'!D173","v":0},{"$f":"'III Plan Rates'!E173","v":0},{"$f":"'III Plan Rates'!F173","v":0},{"$f":"'III Plan Rates'!G173","v":0},{"$f":"'III Plan Rates'!J173","v":0},null,{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z173*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(I170:Q170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(T170:AB170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP170:AW170)='III Plan Rates'!AG173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY170:BA170)='III Plan Rates'!AH173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC170:BO170)='III Plan Rates'!AI173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ170:BZ170)='III Plan Rates'!AJ173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB170:CH170)='III Plan Rates'!AK173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ170:CS170)='III Plan Rates'!AL173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU170:CX170)='III Plan Rates'!AM173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ170:DD170)='III Plan Rates'!AN173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF170:DL170)='III Plan Rates'!AO173, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A174","v":"Plan 157"},{"$f":"'III Plan Rates'!B174","v":0},{"$f":"'III Plan Rates'!D174","v":0},{"$f":"'III Plan Rates'!E174","v":0},{"$f":"'III Plan Rates'!F174","v":0},{"$f":"'III Plan Rates'!G174","v":0},{"$f":"'III Plan Rates'!J174","v":0},null,{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z174*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(I171:Q171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(T171:AB171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP171:AW171)='III Plan Rates'!AG174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY171:BA171)='III Plan Rates'!AH174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC171:BO171)='III Plan Rates'!AI174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ171:BZ171)='III Plan Rates'!AJ174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB171:CH171)='III Plan Rates'!AK174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ171:CS171)='III Plan Rates'!AL174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU171:CX171)='III Plan Rates'!AM174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ171:DD171)='III Plan Rates'!AN174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF171:DL171)='III Plan Rates'!AO174, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A175","v":"Plan 158"},{"$f":"'III Plan Rates'!B175","v":0},{"$f":"'III Plan Rates'!D175","v":0},{"$f":"'III Plan Rates'!E175","v":0},{"$f":"'III Plan Rates'!F175","v":0},{"$f":"'III Plan Rates'!G175","v":0},{"$f":"'III Plan Rates'!J175","v":0},null,{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z175*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(I172:Q172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(T172:AB172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP172:AW172)='III Plan Rates'!AG175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY172:BA172)='III Plan Rates'!AH175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC172:BO172)='III Plan Rates'!AI175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ172:BZ172)='III Plan Rates'!AJ175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB172:CH172)='III Plan Rates'!AK175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ172:CS172)='III Plan Rates'!AL175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU172:CX172)='III Plan Rates'!AM175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ172:DD172)='III Plan Rates'!AN175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF172:DL172)='III Plan Rates'!AO175, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A176","v":"Plan 159"},{"$f":"'III Plan Rates'!B176","v":0},{"$f":"'III Plan Rates'!D176","v":0},{"$f":"'III Plan Rates'!E176","v":0},{"$f":"'III Plan Rates'!F176","v":0},{"$f":"'III Plan Rates'!G176","v":0},{"$f":"'III Plan Rates'!J176","v":0},null,{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z176*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(I173:Q173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(T173:AB173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP173:AW173)='III Plan Rates'!AG176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY173:BA173)='III Plan Rates'!AH176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC173:BO173)='III Plan Rates'!AI176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ173:BZ173)='III Plan Rates'!AJ176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB173:CH173)='III Plan Rates'!AK176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ173:CS173)='III Plan Rates'!AL176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU173:CX173)='III Plan Rates'!AM176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ173:DD173)='III Plan Rates'!AN176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF173:DL173)='III Plan Rates'!AO176, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A177","v":"Plan 160"},{"$f":"'III Plan Rates'!B177","v":0},{"$f":"'III Plan Rates'!D177","v":0},{"$f":"'III Plan Rates'!E177","v":0},{"$f":"'III Plan Rates'!F177","v":0},{"$f":"'III Plan Rates'!G177","v":0},{"$f":"'III Plan Rates'!J177","v":0},null,{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z177*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(I174:Q174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(T174:AB174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP174:AW174)='III Plan Rates'!AG177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY174:BA174)='III Plan Rates'!AH177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC174:BO174)='III Plan Rates'!AI177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ174:BZ174)='III Plan Rates'!AJ177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB174:CH174)='III Plan Rates'!AK177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ174:CS174)='III Plan Rates'!AL177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU174:CX174)='III Plan Rates'!AM177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ174:DD174)='III Plan Rates'!AN177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF174:DL174)='III Plan Rates'!AO177, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A178","v":"Plan 161"},{"$f":"'III Plan Rates'!B178","v":0},{"$f":"'III Plan Rates'!D178","v":0},{"$f":"'III Plan Rates'!E178","v":0},{"$f":"'III Plan Rates'!F178","v":0},{"$f":"'III Plan Rates'!G178","v":0},{"$f":"'III Plan Rates'!J178","v":0},null,{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z178*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(I175:Q175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(T175:AB175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP175:AW175)='III Plan Rates'!AG178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY175:BA175)='III Plan Rates'!AH178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC175:BO175)='III Plan Rates'!AI178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ175:BZ175)='III Plan Rates'!AJ178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB175:CH175)='III Plan Rates'!AK178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ175:CS175)='III Plan Rates'!AL178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU175:CX175)='III Plan Rates'!AM178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ175:DD175)='III Plan Rates'!AN178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF175:DL175)='III Plan Rates'!AO178, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A179","v":"Plan 162"},{"$f":"'III Plan Rates'!B179","v":0},{"$f":"'III Plan Rates'!D179","v":0},{"$f":"'III Plan Rates'!E179","v":0},{"$f":"'III Plan Rates'!F179","v":0},{"$f":"'III Plan Rates'!G179","v":0},{"$f":"'III Plan Rates'!J179","v":0},null,{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z179*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(I176:Q176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(T176:AB176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP176:AW176)='III Plan Rates'!AG179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY176:BA176)='III Plan Rates'!AH179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC176:BO176)='III Plan Rates'!AI179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ176:BZ176)='III Plan Rates'!AJ179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB176:CH176)='III Plan Rates'!AK179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ176:CS176)='III Plan Rates'!AL179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU176:CX176)='III Plan Rates'!AM179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ176:DD176)='III Plan Rates'!AN179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF176:DL176)='III Plan Rates'!AO179, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A180","v":"Plan 163"},{"$f":"'III Plan Rates'!B180","v":0},{"$f":"'III Plan Rates'!D180","v":0},{"$f":"'III Plan Rates'!E180","v":0},{"$f":"'III Plan Rates'!F180","v":0},{"$f":"'III Plan Rates'!G180","v":0},{"$f":"'III Plan Rates'!J180","v":0},null,{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z180*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(I177:Q177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(T177:AB177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP177:AW177)='III Plan Rates'!AG180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY177:BA177)='III Plan Rates'!AH180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC177:BO177)='III Plan Rates'!AI180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ177:BZ177)='III Plan Rates'!AJ180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB177:CH177)='III Plan Rates'!AK180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ177:CS177)='III Plan Rates'!AL180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU177:CX177)='III Plan Rates'!AM180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ177:DD177)='III Plan Rates'!AN180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF177:DL177)='III Plan Rates'!AO180, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A181","v":"Plan 164"},{"$f":"'III Plan Rates'!B181","v":0},{"$f":"'III Plan Rates'!D181","v":0},{"$f":"'III Plan Rates'!E181","v":0},{"$f":"'III Plan Rates'!F181","v":0},{"$f":"'III Plan Rates'!G181","v":0},{"$f":"'III Plan Rates'!J181","v":0},null,{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z181*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(I178:Q178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(T178:AB178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"IF(AND(I178>0,T178>0),T178/I178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J178>0,U178>0),U178/J178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K178>0,V178>0),V178/K178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L178>0,W178>0),W178/L178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M178>0,X178>0),X178/M178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N178>0,Y178>0),Y178/N178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O178>0,Z178>0),Z178/O178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P178>0,AA178>0),AA178/P178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q178>0,AB178>0),AB178/Q178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R178>0,AC178>0),AC178/R178-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP178:AW178)='III Plan Rates'!AG181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY178:BA178)='III Plan Rates'!AH181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC178:BO178)='III Plan Rates'!AI181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ178:BZ178)='III Plan Rates'!AJ181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB178:CH178)='III Plan Rates'!AK181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ178:CS178)='III Plan Rates'!AL181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU178:CX178)='III Plan Rates'!AM181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ178:DD178)='III Plan Rates'!AN181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF178:DL178)='III Plan Rates'!AO181, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A182","v":"Plan 165"},{"$f":"'III Plan Rates'!B182","v":0},{"$f":"'III Plan Rates'!D182","v":0},{"$f":"'III Plan Rates'!E182","v":0},{"$f":"'III Plan Rates'!F182","v":0},{"$f":"'III Plan Rates'!G182","v":0},{"$f":"'III Plan Rates'!J182","v":0},null,{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z182*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(I179:Q179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(T179:AB179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP179:AW179)='III Plan Rates'!AG182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY179:BA179)='III Plan Rates'!AH182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC179:BO179)='III Plan Rates'!AI182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ179:BZ179)='III Plan Rates'!AJ182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB179:CH179)='III Plan Rates'!AK182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ179:CS179)='III Plan Rates'!AL182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU179:CX179)='III Plan Rates'!AM182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ179:DD179)='III Plan Rates'!AN182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF179:DL179)='III Plan Rates'!AO182, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A183","v":"Plan 166"},{"$f":"'III Plan Rates'!B183","v":0},{"$f":"'III Plan Rates'!D183","v":0},{"$f":"'III Plan Rates'!E183","v":0},{"$f":"'III Plan Rates'!F183","v":0},{"$f":"'III Plan Rates'!G183","v":0},{"$f":"'III Plan Rates'!J183","v":0},null,{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z183*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(I180:Q180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(T180:AB180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP180:AW180)='III Plan Rates'!AG183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY180:BA180)='III Plan Rates'!AH183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC180:BO180)='III Plan Rates'!AI183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ180:BZ180)='III Plan Rates'!AJ183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB180:CH180)='III Plan Rates'!AK183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ180:CS180)='III Plan Rates'!AL183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU180:CX180)='III Plan Rates'!AM183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ180:DD180)='III Plan Rates'!AN183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF180:DL180)='III Plan Rates'!AO183, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A184","v":"Plan 167"},{"$f":"'III Plan Rates'!B184","v":0},{"$f":"'III Plan Rates'!D184","v":0},{"$f":"'III Plan Rates'!E184","v":0},{"$f":"'III Plan Rates'!F184","v":0},{"$f":"'III Plan Rates'!G184","v":0},{"$f":"'III Plan Rates'!J184","v":0},null,{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z184*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(I181:Q181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(T181:AB181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP181:AW181)='III Plan Rates'!AG184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY181:BA181)='III Plan Rates'!AH184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC181:BO181)='III Plan Rates'!AI184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ181:BZ181)='III Plan Rates'!AJ184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB181:CH181)='III Plan Rates'!AK184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ181:CS181)='III Plan Rates'!AL184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU181:CX181)='III Plan Rates'!AM184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ181:DD181)='III Plan Rates'!AN184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF181:DL181)='III Plan Rates'!AO184, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A185","v":"Plan 168"},{"$f":"'III Plan Rates'!B185","v":0},{"$f":"'III Plan Rates'!D185","v":0},{"$f":"'III Plan Rates'!E185","v":0},{"$f":"'III Plan Rates'!F185","v":0},{"$f":"'III Plan Rates'!G185","v":0},{"$f":"'III Plan Rates'!J185","v":0},null,{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z185*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(I182:Q182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(T182:AB182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP182:AW182)='III Plan Rates'!AG185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY182:BA182)='III Plan Rates'!AH185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC182:BO182)='III Plan Rates'!AI185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ182:BZ182)='III Plan Rates'!AJ185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB182:CH182)='III Plan Rates'!AK185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ182:CS182)='III Plan Rates'!AL185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU182:CX182)='III Plan Rates'!AM185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ182:DD182)='III Plan Rates'!AN185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF182:DL182)='III Plan Rates'!AO185, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A186","v":"Plan 169"},{"$f":"'III Plan Rates'!B186","v":0},{"$f":"'III Plan Rates'!D186","v":0},{"$f":"'III Plan Rates'!E186","v":0},{"$f":"'III Plan Rates'!F186","v":0},{"$f":"'III Plan Rates'!G186","v":0},{"$f":"'III Plan Rates'!J186","v":0},null,{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z186*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(I183:Q183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(T183:AB183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP183:AW183)='III Plan Rates'!AG186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY183:BA183)='III Plan Rates'!AH186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC183:BO183)='III Plan Rates'!AI186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ183:BZ183)='III Plan Rates'!AJ186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB183:CH183)='III Plan Rates'!AK186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ183:CS183)='III Plan Rates'!AL186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU183:CX183)='III Plan Rates'!AM186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ183:DD183)='III Plan Rates'!AN186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF183:DL183)='III Plan Rates'!AO186, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A187","v":"Plan 170"},{"$f":"'III Plan Rates'!B187","v":0},{"$f":"'III Plan Rates'!D187","v":0},{"$f":"'III Plan Rates'!E187","v":0},{"$f":"'III Plan Rates'!F187","v":0},{"$f":"'III Plan Rates'!G187","v":0},{"$f":"'III Plan Rates'!J187","v":0},null,{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z187*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(I184:Q184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(T184:AB184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP184:AW184)='III Plan Rates'!AG187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY184:BA184)='III Plan Rates'!AH187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC184:BO184)='III Plan Rates'!AI187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ184:BZ184)='III Plan Rates'!AJ187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB184:CH184)='III Plan Rates'!AK187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ184:CS184)='III Plan Rates'!AL187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU184:CX184)='III Plan Rates'!AM187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ184:DD184)='III Plan Rates'!AN187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF184:DL184)='III Plan Rates'!AO187, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A188","v":"Plan 171"},{"$f":"'III Plan Rates'!B188","v":0},{"$f":"'III Plan Rates'!D188","v":0},{"$f":"'III Plan Rates'!E188","v":0},{"$f":"'III Plan Rates'!F188","v":0},{"$f":"'III Plan Rates'!G188","v":0},{"$f":"'III Plan Rates'!J188","v":0},null,{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z188*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(I185:Q185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(T185:AB185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP185:AW185)='III Plan Rates'!AG188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY185:BA185)='III Plan Rates'!AH188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC185:BO185)='III Plan Rates'!AI188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ185:BZ185)='III Plan Rates'!AJ188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB185:CH185)='III Plan Rates'!AK188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ185:CS185)='III Plan Rates'!AL188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU185:CX185)='III Plan Rates'!AM188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ185:DD185)='III Plan Rates'!AN188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF185:DL185)='III Plan Rates'!AO188, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A189","v":"Plan 172"},{"$f":"'III Plan Rates'!B189","v":0},{"$f":"'III Plan Rates'!D189","v":0},{"$f":"'III Plan Rates'!E189","v":0},{"$f":"'III Plan Rates'!F189","v":0},{"$f":"'III Plan Rates'!G189","v":0},{"$f":"'III Plan Rates'!J189","v":0},null,{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z189*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(I186:Q186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(T186:AB186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP186:AW186)='III Plan Rates'!AG189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY186:BA186)='III Plan Rates'!AH189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC186:BO186)='III Plan Rates'!AI189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ186:BZ186)='III Plan Rates'!AJ189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB186:CH186)='III Plan Rates'!AK189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ186:CS186)='III Plan Rates'!AL189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU186:CX186)='III Plan Rates'!AM189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ186:DD186)='III Plan Rates'!AN189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF186:DL186)='III Plan Rates'!AO189, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A190","v":"Plan 173"},{"$f":"'III Plan Rates'!B190","v":0},{"$f":"'III Plan Rates'!D190","v":0},{"$f":"'III Plan Rates'!E190","v":0},{"$f":"'III Plan Rates'!F190","v":0},{"$f":"'III Plan Rates'!G190","v":0},{"$f":"'III Plan Rates'!J190","v":0},null,{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z190*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(I187:Q187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(T187:AB187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP187:AW187)='III Plan Rates'!AG190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY187:BA187)='III Plan Rates'!AH190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC187:BO187)='III Plan Rates'!AI190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ187:BZ187)='III Plan Rates'!AJ190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB187:CH187)='III Plan Rates'!AK190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ187:CS187)='III Plan Rates'!AL190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU187:CX187)='III Plan Rates'!AM190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ187:DD187)='III Plan Rates'!AN190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF187:DL187)='III Plan Rates'!AO190, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A191","v":"Plan 174"},{"$f":"'III Plan Rates'!B191","v":0},{"$f":"'III Plan Rates'!D191","v":0},{"$f":"'III Plan Rates'!E191","v":0},{"$f":"'III Plan Rates'!F191","v":0},{"$f":"'III Plan Rates'!G191","v":0},{"$f":"'III Plan Rates'!J191","v":0},null,{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z191*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(I188:Q188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(T188:AB188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP188:AW188)='III Plan Rates'!AG191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY188:BA188)='III Plan Rates'!AH191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC188:BO188)='III Plan Rates'!AI191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ188:BZ188)='III Plan Rates'!AJ191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB188:CH188)='III Plan Rates'!AK191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ188:CS188)='III Plan Rates'!AL191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU188:CX188)='III Plan Rates'!AM191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ188:DD188)='III Plan Rates'!AN191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF188:DL188)='III Plan Rates'!AO191, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A192","v":"Plan 175"},{"$f":"'III Plan Rates'!B192","v":0},{"$f":"'III Plan Rates'!D192","v":0},{"$f":"'III Plan Rates'!E192","v":0},{"$f":"'III Plan Rates'!F192","v":0},{"$f":"'III Plan Rates'!G192","v":0},{"$f":"'III Plan Rates'!J192","v":0},null,{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z192*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(I189:Q189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(T189:AB189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP189:AW189)='III Plan Rates'!AG192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY189:BA189)='III Plan Rates'!AH192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC189:BO189)='III Plan Rates'!AI192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ189:BZ189)='III Plan Rates'!AJ192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB189:CH189)='III Plan Rates'!AK192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ189:CS189)='III Plan Rates'!AL192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU189:CX189)='III Plan Rates'!AM192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ189:DD189)='III Plan Rates'!AN192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF189:DL189)='III Plan Rates'!AO192, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A193","v":"Plan 176"},{"$f":"'III Plan Rates'!B193","v":0},{"$f":"'III Plan Rates'!D193","v":0},{"$f":"'III Plan Rates'!E193","v":0},{"$f":"'III Plan Rates'!F193","v":0},{"$f":"'III Plan Rates'!G193","v":0},{"$f":"'III Plan Rates'!J193","v":0},null,{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z193*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(I190:Q190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(T190:AB190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP190:AW190)='III Plan Rates'!AG193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY190:BA190)='III Plan Rates'!AH193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC190:BO190)='III Plan Rates'!AI193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ190:BZ190)='III Plan Rates'!AJ193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB190:CH190)='III Plan Rates'!AK193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ190:CS190)='III Plan Rates'!AL193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU190:CX190)='III Plan Rates'!AM193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ190:DD190)='III Plan Rates'!AN193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF190:DL190)='III Plan Rates'!AO193, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A194","v":"Plan 177"},{"$f":"'III Plan Rates'!B194","v":0},{"$f":"'III Plan Rates'!D194","v":0},{"$f":"'III Plan Rates'!E194","v":0},{"$f":"'III Plan Rates'!F194","v":0},{"$f":"'III Plan Rates'!G194","v":0},{"$f":"'III Plan Rates'!J194","v":0},null,{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z194*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(I191:Q191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(T191:AB191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP191:AW191)='III Plan Rates'!AG194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY191:BA191)='III Plan Rates'!AH194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC191:BO191)='III Plan Rates'!AI194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ191:BZ191)='III Plan Rates'!AJ194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB191:CH191)='III Plan Rates'!AK194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ191:CS191)='III Plan Rates'!AL194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU191:CX191)='III Plan Rates'!AM194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ191:DD191)='III Plan Rates'!AN194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF191:DL191)='III Plan Rates'!AO194, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A195","v":"Plan 178"},{"$f":"'III Plan Rates'!B195","v":0},{"$f":"'III Plan Rates'!D195","v":0},{"$f":"'III Plan Rates'!E195","v":0},{"$f":"'III Plan Rates'!F195","v":0},{"$f":"'III Plan Rates'!G195","v":0},{"$f":"'III Plan Rates'!J195","v":0},null,{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z195*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(I192:Q192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(T192:AB192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP192:AW192)='III Plan Rates'!AG195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY192:BA192)='III Plan Rates'!AH195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC192:BO192)='III Plan Rates'!AI195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ192:BZ192)='III Plan Rates'!AJ195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB192:CH192)='III Plan Rates'!AK195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ192:CS192)='III Plan Rates'!AL195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU192:CX192)='III Plan Rates'!AM195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ192:DD192)='III Plan Rates'!AN195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF192:DL192)='III Plan Rates'!AO195, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A196","v":"Plan 179"},{"$f":"'III Plan Rates'!B196","v":0},{"$f":"'III Plan Rates'!D196","v":0},{"$f":"'III Plan Rates'!E196","v":0},{"$f":"'III Plan Rates'!F196","v":0},{"$f":"'III Plan Rates'!G196","v":0},{"$f":"'III Plan Rates'!J196","v":0},null,{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z196*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(I193:Q193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(T193:AB193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP193:AW193)='III Plan Rates'!AG196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY193:BA193)='III Plan Rates'!AH196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC193:BO193)='III Plan Rates'!AI196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ193:BZ193)='III Plan Rates'!AJ196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB193:CH193)='III Plan Rates'!AK196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ193:CS193)='III Plan Rates'!AL196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU193:CX193)='III Plan Rates'!AM196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ193:DD193)='III Plan Rates'!AN196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF193:DL193)='III Plan Rates'!AO196, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A197","v":"Plan 180"},{"$f":"'III Plan Rates'!B197","v":0},{"$f":"'III Plan Rates'!D197","v":0},{"$f":"'III Plan Rates'!E197","v":0},{"$f":"'III Plan Rates'!F197","v":0},{"$f":"'III Plan Rates'!G197","v":0},{"$f":"'III Plan Rates'!J197","v":0},null,{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z197*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(I194:Q194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(T194:AB194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP194:AW194)='III Plan Rates'!AG197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY194:BA194)='III Plan Rates'!AH197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC194:BO194)='III Plan Rates'!AI197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ194:BZ194)='III Plan Rates'!AJ197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB194:CH194)='III Plan Rates'!AK197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ194:CS194)='III Plan Rates'!AL197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU194:CX194)='III Plan Rates'!AM197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ194:DD194)='III Plan Rates'!AN197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF194:DL194)='III Plan Rates'!AO197, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A198","v":"Plan 181"},{"$f":"'III Plan Rates'!B198","v":0},{"$f":"'III Plan Rates'!D198","v":0},{"$f":"'III Plan Rates'!E198","v":0},{"$f":"'III Plan Rates'!F198","v":0},{"$f":"'III Plan Rates'!G198","v":0},{"$f":"'III Plan Rates'!J198","v":0},null,{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z198*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(I195:Q195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(T195:AB195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP195:AW195)='III Plan Rates'!AG198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY195:BA195)='III Plan Rates'!AH198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC195:BO195)='III Plan Rates'!AI198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ195:BZ195)='III Plan Rates'!AJ198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB195:CH195)='III Plan Rates'!AK198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ195:CS195)='III Plan Rates'!AL198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU195:CX195)='III Plan Rates'!AM198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ195:DD195)='III Plan Rates'!AN198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF195:DL195)='III Plan Rates'!AO198, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A199","v":"Plan 182"},{"$f":"'III Plan Rates'!B199","v":0},{"$f":"'III Plan Rates'!D199","v":0},{"$f":"'III Plan Rates'!E199","v":0},{"$f":"'III Plan Rates'!F199","v":0},{"$f":"'III Plan Rates'!G199","v":0},{"$f":"'III Plan Rates'!J199","v":0},null,{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z199*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(I196:Q196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(T196:AB196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP196:AW196)='III Plan Rates'!AG199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY196:BA196)='III Plan Rates'!AH199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC196:BO196)='III Plan Rates'!AI199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ196:BZ196)='III Plan Rates'!AJ199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB196:CH196)='III Plan Rates'!AK199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ196:CS196)='III Plan Rates'!AL199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU196:CX196)='III Plan Rates'!AM199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ196:DD196)='III Plan Rates'!AN199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF196:DL196)='III Plan Rates'!AO199, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A200","v":"Plan 183"},{"$f":"'III Plan Rates'!B200","v":0},{"$f":"'III Plan Rates'!D200","v":0},{"$f":"'III Plan Rates'!E200","v":0},{"$f":"'III Plan Rates'!F200","v":0},{"$f":"'III Plan Rates'!G200","v":0},{"$f":"'III Plan Rates'!J200","v":0},null,{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z200*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(I197:Q197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(T197:AB197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP197:AW197)='III Plan Rates'!AG200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY197:BA197)='III Plan Rates'!AH200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC197:BO197)='III Plan Rates'!AI200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ197:BZ197)='III Plan Rates'!AJ200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB197:CH197)='III Plan Rates'!AK200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ197:CS197)='III Plan Rates'!AL200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU197:CX197)='III Plan Rates'!AM200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ197:DD197)='III Plan Rates'!AN200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF197:DL197)='III Plan Rates'!AO200, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A201","v":"Plan 184"},{"$f":"'III Plan Rates'!B201","v":0},{"$f":"'III Plan Rates'!D201","v":0},{"$f":"'III Plan Rates'!E201","v":0},{"$f":"'III Plan Rates'!F201","v":0},{"$f":"'III Plan Rates'!G201","v":0},{"$f":"'III Plan Rates'!J201","v":0},null,{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z201*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(I198:Q198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(T198:AB198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP198:AW198)='III Plan Rates'!AG201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY198:BA198)='III Plan Rates'!AH201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC198:BO198)='III Plan Rates'!AI201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ198:BZ198)='III Plan Rates'!AJ201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB198:CH198)='III Plan Rates'!AK201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ198:CS198)='III Plan Rates'!AL201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU198:CX198)='III Plan Rates'!AM201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ198:DD198)='III Plan Rates'!AN201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF198:DL198)='III Plan Rates'!AO201, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A202","v":"Plan 185"},{"$f":"'III Plan Rates'!B202","v":0},{"$f":"'III Plan Rates'!D202","v":0},{"$f":"'III Plan Rates'!E202","v":0},{"$f":"'III Plan Rates'!F202","v":0},{"$f":"'III Plan Rates'!G202","v":0},{"$f":"'III Plan Rates'!J202","v":0},null,{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z202*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(I199:Q199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(T199:AB199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP199:AW199)='III Plan Rates'!AG202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY199:BA199)='III Plan Rates'!AH202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC199:BO199)='III Plan Rates'!AI202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ199:BZ199)='III Plan Rates'!AJ202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB199:CH199)='III Plan Rates'!AK202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ199:CS199)='III Plan Rates'!AL202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU199:CX199)='III Plan Rates'!AM202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ199:DD199)='III Plan Rates'!AN202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF199:DL199)='III Plan Rates'!AO202, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A203","v":"Plan 186"},{"$f":"'III Plan Rates'!B203","v":0},{"$f":"'III Plan Rates'!D203","v":0},{"$f":"'III Plan Rates'!E203","v":0},{"$f":"'III Plan Rates'!F203","v":0},{"$f":"'III Plan Rates'!G203","v":0},{"$f":"'III Plan Rates'!J203","v":0},null,{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z203*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(I200:Q200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(T200:AB200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP200:AW200)='III Plan Rates'!AG203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY200:BA200)='III Plan Rates'!AH203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC200:BO200)='III Plan Rates'!AI203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ200:BZ200)='III Plan Rates'!AJ203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB200:CH200)='III Plan Rates'!AK203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ200:CS200)='III Plan Rates'!AL203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU200:CX200)='III Plan Rates'!AM203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ200:DD200)='III Plan Rates'!AN203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF200:DL200)='III Plan Rates'!AO203, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A204","v":"Plan 187"},{"$f":"'III Plan Rates'!B204","v":0},{"$f":"'III Plan Rates'!D204","v":0},{"$f":"'III Plan Rates'!E204","v":0},{"$f":"'III Plan Rates'!F204","v":0},{"$f":"'III Plan Rates'!G204","v":0},{"$f":"'III Plan Rates'!J204","v":0},null,{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z204*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(I201:Q201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(T201:AB201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP201:AW201)='III Plan Rates'!AG204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY201:BA201)='III Plan Rates'!AH204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC201:BO201)='III Plan Rates'!AI204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ201:BZ201)='III Plan Rates'!AJ204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB201:CH201)='III Plan Rates'!AK204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ201:CS201)='III Plan Rates'!AL204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU201:CX201)='III Plan Rates'!AM204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ201:DD201)='III Plan Rates'!AN204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF201:DL201)='III Plan Rates'!AO204, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A205","v":"Plan 188"},{"$f":"'III Plan Rates'!B205","v":0},{"$f":"'III Plan Rates'!D205","v":0},{"$f":"'III Plan Rates'!E205","v":0},{"$f":"'III Plan Rates'!F205","v":0},{"$f":"'III Plan Rates'!G205","v":0},{"$f":"'III Plan Rates'!J205","v":0},null,{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z205*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(I202:Q202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(T202:AB202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP202:AW202)='III Plan Rates'!AG205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY202:BA202)='III Plan Rates'!AH205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC202:BO202)='III Plan Rates'!AI205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ202:BZ202)='III Plan Rates'!AJ205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB202:CH202)='III Plan Rates'!AK205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ202:CS202)='III Plan Rates'!AL205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU202:CX202)='III Plan Rates'!AM205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ202:DD202)='III Plan Rates'!AN205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF202:DL202)='III Plan Rates'!AO205, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A206","v":"Plan 189"},{"$f":"'III Plan Rates'!B206","v":0},{"$f":"'III Plan Rates'!D206","v":0},{"$f":"'III Plan Rates'!E206","v":0},{"$f":"'III Plan Rates'!F206","v":0},{"$f":"'III Plan Rates'!G206","v":0},{"$f":"'III Plan Rates'!J206","v":0},null,{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z206*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(I203:Q203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(T203:AB203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP203:AW203)='III Plan Rates'!AG206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY203:BA203)='III Plan Rates'!AH206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC203:BO203)='III Plan Rates'!AI206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ203:BZ203)='III Plan Rates'!AJ206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB203:CH203)='III Plan Rates'!AK206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ203:CS203)='III Plan Rates'!AL206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU203:CX203)='III Plan Rates'!AM206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ203:DD203)='III Plan Rates'!AN206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF203:DL203)='III Plan Rates'!AO206, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A207","v":"Plan 190"},{"$f":"'III Plan Rates'!B207","v":0},{"$f":"'III Plan Rates'!D207","v":0},{"$f":"'III Plan Rates'!E207","v":0},{"$f":"'III Plan Rates'!F207","v":0},{"$f":"'III Plan Rates'!G207","v":0},{"$f":"'III Plan Rates'!J207","v":0},null,{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z207*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(I204:Q204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(T204:AB204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP204:AW204)='III Plan Rates'!AG207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY204:BA204)='III Plan Rates'!AH207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC204:BO204)='III Plan Rates'!AI207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ204:BZ204)='III Plan Rates'!AJ207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB204:CH204)='III Plan Rates'!AK207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ204:CS204)='III Plan Rates'!AL207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU204:CX204)='III Plan Rates'!AM207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ204:DD204)='III Plan Rates'!AN207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF204:DL204)='III Plan Rates'!AO207, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A208","v":"Plan 191"},{"$f":"'III Plan Rates'!B208","v":0},{"$f":"'III Plan Rates'!D208","v":0},{"$f":"'III Plan Rates'!E208","v":0},{"$f":"'III Plan Rates'!F208","v":0},{"$f":"'III Plan Rates'!G208","v":0},{"$f":"'III Plan Rates'!J208","v":0},null,{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z208*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(I205:Q205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(T205:AB205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP205:AW205)='III Plan Rates'!AG208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY205:BA205)='III Plan Rates'!AH208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC205:BO205)='III Plan Rates'!AI208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ205:BZ205)='III Plan Rates'!AJ208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB205:CH205)='III Plan Rates'!AK208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ205:CS205)='III Plan Rates'!AL208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU205:CX205)='III Plan Rates'!AM208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ205:DD205)='III Plan Rates'!AN208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF205:DL205)='III Plan Rates'!AO208, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A209","v":"Plan 192"},{"$f":"'III Plan Rates'!B209","v":0},{"$f":"'III Plan Rates'!D209","v":0},{"$f":"'III Plan Rates'!E209","v":0},{"$f":"'III Plan Rates'!F209","v":0},{"$f":"'III Plan Rates'!G209","v":0},{"$f":"'III Plan Rates'!J209","v":0},null,{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z209*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(I206:Q206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(T206:AB206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP206:AW206)='III Plan Rates'!AG209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY206:BA206)='III Plan Rates'!AH209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC206:BO206)='III Plan Rates'!AI209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ206:BZ206)='III Plan Rates'!AJ209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB206:CH206)='III Plan Rates'!AK209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ206:CS206)='III Plan Rates'!AL209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU206:CX206)='III Plan Rates'!AM209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ206:DD206)='III Plan Rates'!AN209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF206:DL206)='III Plan Rates'!AO209, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A210","v":"Plan 193"},{"$f":"'III Plan Rates'!B210","v":0},{"$f":"'III Plan Rates'!D210","v":0},{"$f":"'III Plan Rates'!E210","v":0},{"$f":"'III Plan Rates'!F210","v":0},{"$f":"'III Plan Rates'!G210","v":0},{"$f":"'III Plan Rates'!J210","v":0},null,{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z210*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(I207:Q207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(T207:AB207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP207:AW207)='III Plan Rates'!AG210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY207:BA207)='III Plan Rates'!AH210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC207:BO207)='III Plan Rates'!AI210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ207:BZ207)='III Plan Rates'!AJ210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB207:CH207)='III Plan Rates'!AK210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ207:CS207)='III Plan Rates'!AL210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU207:CX207)='III Plan Rates'!AM210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ207:DD207)='III Plan Rates'!AN210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF207:DL207)='III Plan Rates'!AO210, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A211","v":"Plan 194"},{"$f":"'III Plan Rates'!B211","v":0},{"$f":"'III Plan Rates'!D211","v":0},{"$f":"'III Plan Rates'!E211","v":0},{"$f":"'III Plan Rates'!F211","v":0},{"$f":"'III Plan Rates'!G211","v":0},{"$f":"'III Plan Rates'!J211","v":0},null,{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z211*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(I208:Q208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(T208:AB208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP208:AW208)='III Plan Rates'!AG211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY208:BA208)='III Plan Rates'!AH211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC208:BO208)='III Plan Rates'!AI211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ208:BZ208)='III Plan Rates'!AJ211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB208:CH208)='III Plan Rates'!AK211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ208:CS208)='III Plan Rates'!AL211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU208:CX208)='III Plan Rates'!AM211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ208:DD208)='III Plan Rates'!AN211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF208:DL208)='III Plan Rates'!AO211, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A212","v":"Plan 195"},{"$f":"'III Plan Rates'!B212","v":0},{"$f":"'III Plan Rates'!D212","v":0},{"$f":"'III Plan Rates'!E212","v":0},{"$f":"'III Plan Rates'!F212","v":0},{"$f":"'III Plan Rates'!G212","v":0},{"$f":"'III Plan Rates'!J212","v":0},null,{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z212*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(I209:Q209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(T209:AB209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP209:AW209)='III Plan Rates'!AG212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY209:BA209)='III Plan Rates'!AH212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC209:BO209)='III Plan Rates'!AI212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ209:BZ209)='III Plan Rates'!AJ212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB209:CH209)='III Plan Rates'!AK212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ209:CS209)='III Plan Rates'!AL212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU209:CX209)='III Plan Rates'!AM212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ209:DD209)='III Plan Rates'!AN212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF209:DL209)='III Plan Rates'!AO212, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A213","v":"Plan 196"},{"$f":"'III Plan Rates'!B213","v":0},{"$f":"'III Plan Rates'!D213","v":0},{"$f":"'III Plan Rates'!E213","v":0},{"$f":"'III Plan Rates'!F213","v":0},{"$f":"'III Plan Rates'!G213","v":0},{"$f":"'III Plan Rates'!J213","v":0},null,{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z213*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(I210:Q210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(T210:AB210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP210:AW210)='III Plan Rates'!AG213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY210:BA210)='III Plan Rates'!AH213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC210:BO210)='III Plan Rates'!AI213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ210:BZ210)='III Plan Rates'!AJ213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB210:CH210)='III Plan Rates'!AK213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ210:CS210)='III Plan Rates'!AL213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU210:CX210)='III Plan Rates'!AM213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ210:DD210)='III Plan Rates'!AN213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF210:DL210)='III Plan Rates'!AO213, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A214","v":"Plan 197"},{"$f":"'III Plan Rates'!B214","v":0},{"$f":"'III Plan Rates'!D214","v":0},{"$f":"'III Plan Rates'!E214","v":0},{"$f":"'III Plan Rates'!F214","v":0},{"$f":"'III Plan Rates'!G214","v":0},{"$f":"'III Plan Rates'!J214","v":0},null,{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z214*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(I211:Q211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(T211:AB211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP211:AW211)='III Plan Rates'!AG214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY211:BA211)='III Plan Rates'!AH214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC211:BO211)='III Plan Rates'!AI214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ211:BZ211)='III Plan Rates'!AJ214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB211:CH211)='III Plan Rates'!AK214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ211:CS211)='III Plan Rates'!AL214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU211:CX211)='III Plan Rates'!AM214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ211:DD211)='III Plan Rates'!AN214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF211:DL211)='III Plan Rates'!AO214, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A215","v":"Plan 198"},{"$f":"'III Plan Rates'!B215","v":0},{"$f":"'III Plan Rates'!D215","v":0},{"$f":"'III Plan Rates'!E215","v":0},{"$f":"'III Plan Rates'!F215","v":0},{"$f":"'III Plan Rates'!G215","v":0},{"$f":"'III Plan Rates'!J215","v":0},null,{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z215*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(I212:Q212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(T212:AB212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP212:AW212)='III Plan Rates'!AG215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY212:BA212)='III Plan Rates'!AH215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC212:BO212)='III Plan Rates'!AI215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ212:BZ212)='III Plan Rates'!AJ215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB212:CH212)='III Plan Rates'!AK215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ212:CS212)='III Plan Rates'!AL215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU212:CX212)='III Plan Rates'!AM215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ212:DD212)='III Plan Rates'!AN215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF212:DL212)='III Plan Rates'!AO215, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A216","v":"Plan 199"},{"$f":"'III Plan Rates'!B216","v":0},{"$f":"'III Plan Rates'!D216","v":0},{"$f":"'III Plan Rates'!E216","v":0},{"$f":"'III Plan Rates'!F216","v":0},{"$f":"'III Plan Rates'!G216","v":0},{"$f":"'III Plan Rates'!J216","v":0},null,{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z216*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(I213:Q213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(T213:AB213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP213:AW213)='III Plan Rates'!AG216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY213:BA213)='III Plan Rates'!AH216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC213:BO213)='III Plan Rates'!AI216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ213:BZ213)='III Plan Rates'!AJ216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB213:CH213)='III Plan Rates'!AK216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ213:CS213)='III Plan Rates'!AL216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU213:CX213)='III Plan Rates'!AM216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ213:DD213)='III Plan Rates'!AN216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF213:DL213)='III Plan Rates'!AO216, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A217","v":"Plan 200"},{"$f":"'III Plan Rates'!B217","v":0},{"$f":"'III Plan Rates'!D217","v":0},{"$f":"'III Plan Rates'!E217","v":0},{"$f":"'III Plan Rates'!F217","v":0},{"$f":"'III Plan Rates'!G217","v":0},{"$f":"'III Plan Rates'!J217","v":0},null,{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z217*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(I214:Q214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(T214:AB214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"IF(AND(I214>0,T214>0),T214/I214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J214>0,U214>0),U214/J214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K214>0,V214>0),V214/K214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L214>0,W214>0),W214/L214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M214>0,X214>0),X214/M214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N214>0,Y214>0),Y214/N214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O214>0,Z214>0),Z214/O214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P214>0,AA214>0),AA214/P214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q214>0,AB214>0),AB214/Q214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R214>0,AC214>0),AC214/R214-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP214:AW214)='III Plan Rates'!AG217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY214:BA214)='III Plan Rates'!AH217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC214:BO214)='III Plan Rates'!AI217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ214:BZ214)='III Plan Rates'!AJ217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB214:CH214)='III Plan Rates'!AK217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ214:CS214)='III Plan Rates'!AL217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU214:CX214)='III Plan Rates'!AM217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ214:DD214)='III Plan Rates'!AN217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF214:DL214)='III Plan Rates'!AO217, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A218","v":"Plan 201"},{"$f":"'III Plan Rates'!B218","v":0},{"$f":"'III Plan Rates'!D218","v":0},{"$f":"'III Plan Rates'!E218","v":0},{"$f":"'III Plan Rates'!F218","v":0},{"$f":"'III Plan Rates'!G218","v":0},{"$f":"'III Plan Rates'!J218","v":0},null,{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z218*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(I215:Q215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(T215:AB215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP215:AW215)='III Plan Rates'!AG218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY215:BA215)='III Plan Rates'!AH218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC215:BO215)='III Plan Rates'!AI218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ215:BZ215)='III Plan Rates'!AJ218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB215:CH215)='III Plan Rates'!AK218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ215:CS215)='III Plan Rates'!AL218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU215:CX215)='III Plan Rates'!AM218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ215:DD215)='III Plan Rates'!AN218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF215:DL215)='III Plan Rates'!AO218, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A219","v":"Plan 202"},{"$f":"'III Plan Rates'!B219","v":0},{"$f":"'III Plan Rates'!D219","v":0},{"$f":"'III Plan Rates'!E219","v":0},{"$f":"'III Plan Rates'!F219","v":0},{"$f":"'III Plan Rates'!G219","v":0},{"$f":"'III Plan Rates'!J219","v":0},null,{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z219*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(I216:Q216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(T216:AB216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"IF(AND(I216>0,T216>0),T216/I216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J216>0,U216>0),U216/J216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K216>0,V216>0),V216/K216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L216>0,W216>0),W216/L216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M216>0,X216>0),X216/M216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N216>0,Y216>0),Y216/N216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O216>0,Z216>0),Z216/O216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P216>0,AA216>0),AA216/P216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q216>0,AB216>0),AB216/Q216-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R216>0,AC216>0),AC216/R216-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP216:AW216)='III Plan Rates'!AG219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY216:BA216)='III Plan Rates'!AH219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC216:BO216)='III Plan Rates'!AI219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ216:BZ216)='III Plan Rates'!AJ219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB216:CH216)='III Plan Rates'!AK219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ216:CS216)='III Plan Rates'!AL219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU216:CX216)='III Plan Rates'!AM219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ216:DD216)='III Plan Rates'!AN219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF216:DL216)='III Plan Rates'!AO219, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A220","v":"Plan 203"},{"$f":"'III Plan Rates'!B220","v":0},{"$f":"'III Plan Rates'!D220","v":0},{"$f":"'III Plan Rates'!E220","v":0},{"$f":"'III Plan Rates'!F220","v":0},{"$f":"'III Plan Rates'!G220","v":0},{"$f":"'III Plan Rates'!J220","v":0},null,{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z220*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(I217:Q217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(T217:AB217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP217:AW217)='III Plan Rates'!AG220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY217:BA217)='III Plan Rates'!AH220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC217:BO217)='III Plan Rates'!AI220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ217:BZ217)='III Plan Rates'!AJ220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB217:CH217)='III Plan Rates'!AK220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ217:CS217)='III Plan Rates'!AL220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU217:CX217)='III Plan Rates'!AM220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ217:DD217)='III Plan Rates'!AN220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF217:DL217)='III Plan Rates'!AO220, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A221","v":"Plan 204"},{"$f":"'III Plan Rates'!B221","v":0},{"$f":"'III Plan Rates'!D221","v":0},{"$f":"'III Plan Rates'!E221","v":0},{"$f":"'III Plan Rates'!F221","v":0},{"$f":"'III Plan Rates'!G221","v":0},{"$f":"'III Plan Rates'!J221","v":0},null,{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z221*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(I218:Q218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(T218:AB218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP218:AW218)='III Plan Rates'!AG221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY218:BA218)='III Plan Rates'!AH221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC218:BO218)='III Plan Rates'!AI221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ218:BZ218)='III Plan Rates'!AJ221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB218:CH218)='III Plan Rates'!AK221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ218:CS218)='III Plan Rates'!AL221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU218:CX218)='III Plan Rates'!AM221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ218:DD218)='III Plan Rates'!AN221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF218:DL218)='III Plan Rates'!AO221, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A222","v":"Plan 205"},{"$f":"'III Plan Rates'!B222","v":0},{"$f":"'III Plan Rates'!D222","v":0},{"$f":"'III Plan Rates'!E222","v":0},{"$f":"'III Plan Rates'!F222","v":0},{"$f":"'III Plan Rates'!G222","v":0},{"$f":"'III Plan Rates'!J222","v":0},null,{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z222*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(I219:Q219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(T219:AB219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP219:AW219)='III Plan Rates'!AG222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY219:BA219)='III Plan Rates'!AH222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC219:BO219)='III Plan Rates'!AI222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ219:BZ219)='III Plan Rates'!AJ222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB219:CH219)='III Plan Rates'!AK222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ219:CS219)='III Plan Rates'!AL222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU219:CX219)='III Plan Rates'!AM222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ219:DD219)='III Plan Rates'!AN222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF219:DL219)='III Plan Rates'!AO222, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A223","v":"Plan 206"},{"$f":"'III Plan Rates'!B223","v":0},{"$f":"'III Plan Rates'!D223","v":0},{"$f":"'III Plan Rates'!E223","v":0},{"$f":"'III Plan Rates'!F223","v":0},{"$f":"'III Plan Rates'!G223","v":0},{"$f":"'III Plan Rates'!J223","v":0},null,{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z223*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(I220:Q220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(T220:AB220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP220:AW220)='III Plan Rates'!AG223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY220:BA220)='III Plan Rates'!AH223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC220:BO220)='III Plan Rates'!AI223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ220:BZ220)='III Plan Rates'!AJ223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB220:CH220)='III Plan Rates'!AK223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ220:CS220)='III Plan Rates'!AL223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU220:CX220)='III Plan Rates'!AM223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ220:DD220)='III Plan Rates'!AN223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF220:DL220)='III Plan Rates'!AO223, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A224","v":"Plan 207"},{"$f":"'III Plan Rates'!B224","v":0},{"$f":"'III Plan Rates'!D224","v":0},{"$f":"'III Plan Rates'!E224","v":0},{"$f":"'III Plan Rates'!F224","v":0},{"$f":"'III Plan Rates'!G224","v":0},{"$f":"'III Plan Rates'!J224","v":0},null,{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z224*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(I221:Q221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(T221:AB221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP221:AW221)='III Plan Rates'!AG224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY221:BA221)='III Plan Rates'!AH224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC221:BO221)='III Plan Rates'!AI224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ221:BZ221)='III Plan Rates'!AJ224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB221:CH221)='III Plan Rates'!AK224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ221:CS221)='III Plan Rates'!AL224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU221:CX221)='III Plan Rates'!AM224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ221:DD221)='III Plan Rates'!AN224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF221:DL221)='III Plan Rates'!AO224, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A225","v":"Plan 208"},{"$f":"'III Plan Rates'!B225","v":0},{"$f":"'III Plan Rates'!D225","v":0},{"$f":"'III Plan Rates'!E225","v":0},{"$f":"'III Plan Rates'!F225","v":0},{"$f":"'III Plan Rates'!G225","v":0},{"$f":"'III Plan Rates'!J225","v":0},null,{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z225*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(I222:Q222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(T222:AB222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP222:AW222)='III Plan Rates'!AG225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY222:BA222)='III Plan Rates'!AH225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC222:BO222)='III Plan Rates'!AI225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ222:BZ222)='III Plan Rates'!AJ225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB222:CH222)='III Plan Rates'!AK225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ222:CS222)='III Plan Rates'!AL225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU222:CX222)='III Plan Rates'!AM225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ222:DD222)='III Plan Rates'!AN225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF222:DL222)='III Plan Rates'!AO225, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A226","v":"Plan 209"},{"$f":"'III Plan Rates'!B226","v":0},{"$f":"'III Plan Rates'!D226","v":0},{"$f":"'III Plan Rates'!E226","v":0},{"$f":"'III Plan Rates'!F226","v":0},{"$f":"'III Plan Rates'!G226","v":0},{"$f":"'III Plan Rates'!J226","v":0},null,{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z226*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(I223:Q223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(T223:AB223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP223:AW223)='III Plan Rates'!AG226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY223:BA223)='III Plan Rates'!AH226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC223:BO223)='III Plan Rates'!AI226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ223:BZ223)='III Plan Rates'!AJ226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB223:CH223)='III Plan Rates'!AK226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ223:CS223)='III Plan Rates'!AL226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU223:CX223)='III Plan Rates'!AM226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ223:DD223)='III Plan Rates'!AN226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF223:DL223)='III Plan Rates'!AO226, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A227","v":"Plan 210"},{"$f":"'III Plan Rates'!B227","v":0},{"$f":"'III Plan Rates'!D227","v":0},{"$f":"'III Plan Rates'!E227","v":0},{"$f":"'III Plan Rates'!F227","v":0},{"$f":"'III Plan Rates'!G227","v":0},{"$f":"'III Plan Rates'!J227","v":0},null,{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z227*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(I224:Q224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(T224:AB224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP224:AW224)='III Plan Rates'!AG227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY224:BA224)='III Plan Rates'!AH227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC224:BO224)='III Plan Rates'!AI227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ224:BZ224)='III Plan Rates'!AJ227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB224:CH224)='III Plan Rates'!AK227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ224:CS224)='III Plan Rates'!AL227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU224:CX224)='III Plan Rates'!AM227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ224:DD224)='III Plan Rates'!AN227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF224:DL224)='III Plan Rates'!AO227, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A228","v":"Plan 211"},{"$f":"'III Plan Rates'!B228","v":0},{"$f":"'III Plan Rates'!D228","v":0},{"$f":"'III Plan Rates'!E228","v":0},{"$f":"'III Plan Rates'!F228","v":0},{"$f":"'III Plan Rates'!G228","v":0},{"$f":"'III Plan Rates'!J228","v":0},null,{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z228*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(I225:Q225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(T225:AB225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP225:AW225)='III Plan Rates'!AG228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY225:BA225)='III Plan Rates'!AH228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC225:BO225)='III Plan Rates'!AI228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ225:BZ225)='III Plan Rates'!AJ228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB225:CH225)='III Plan Rates'!AK228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ225:CS225)='III Plan Rates'!AL228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU225:CX225)='III Plan Rates'!AM228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ225:DD225)='III Plan Rates'!AN228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF225:DL225)='III Plan Rates'!AO228, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A229","v":"Plan 212"},{"$f":"'III Plan Rates'!B229","v":0},{"$f":"'III Plan Rates'!D229","v":0},{"$f":"'III Plan Rates'!E229","v":0},{"$f":"'III Plan Rates'!F229","v":0},{"$f":"'III Plan Rates'!G229","v":0},{"$f":"'III Plan Rates'!J229","v":0},null,{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z229*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(I226:Q226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(T226:AB226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP226:AW226)='III Plan Rates'!AG229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY226:BA226)='III Plan Rates'!AH229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC226:BO226)='III Plan Rates'!AI229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ226:BZ226)='III Plan Rates'!AJ229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB226:CH226)='III Plan Rates'!AK229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ226:CS226)='III Plan Rates'!AL229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU226:CX226)='III Plan Rates'!AM229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ226:DD226)='III Plan Rates'!AN229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF226:DL226)='III Plan Rates'!AO229, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A230","v":"Plan 213"},{"$f":"'III Plan Rates'!B230","v":0},{"$f":"'III Plan Rates'!D230","v":0},{"$f":"'III Plan Rates'!E230","v":0},{"$f":"'III Plan Rates'!F230","v":0},{"$f":"'III Plan Rates'!G230","v":0},{"$f":"'III Plan Rates'!J230","v":0},null,{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z230*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(I227:Q227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(T227:AB227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP227:AW227)='III Plan Rates'!AG230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY227:BA227)='III Plan Rates'!AH230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC227:BO227)='III Plan Rates'!AI230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ227:BZ227)='III Plan Rates'!AJ230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB227:CH227)='III Plan Rates'!AK230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ227:CS227)='III Plan Rates'!AL230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU227:CX227)='III Plan Rates'!AM230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ227:DD227)='III Plan Rates'!AN230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF227:DL227)='III Plan Rates'!AO230, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A231","v":"Plan 214"},{"$f":"'III Plan Rates'!B231","v":0},{"$f":"'III Plan Rates'!D231","v":0},{"$f":"'III Plan Rates'!E231","v":0},{"$f":"'III Plan Rates'!F231","v":0},{"$f":"'III Plan Rates'!G231","v":0},{"$f":"'III Plan Rates'!J231","v":0},null,{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z231*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(I228:Q228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(T228:AB228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP228:AW228)='III Plan Rates'!AG231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY228:BA228)='III Plan Rates'!AH231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC228:BO228)='III Plan Rates'!AI231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ228:BZ228)='III Plan Rates'!AJ231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB228:CH228)='III Plan Rates'!AK231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ228:CS228)='III Plan Rates'!AL231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU228:CX228)='III Plan Rates'!AM231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ228:DD228)='III Plan Rates'!AN231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF228:DL228)='III Plan Rates'!AO231, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A232","v":"Plan 215"},{"$f":"'III Plan Rates'!B232","v":0},{"$f":"'III Plan Rates'!D232","v":0},{"$f":"'III Plan Rates'!E232","v":0},{"$f":"'III Plan Rates'!F232","v":0},{"$f":"'III Plan Rates'!G232","v":0},{"$f":"'III Plan Rates'!J232","v":0},null,{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z232*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(I229:Q229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(T229:AB229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP229:AW229)='III Plan Rates'!AG232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY229:BA229)='III Plan Rates'!AH232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC229:BO229)='III Plan Rates'!AI232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ229:BZ229)='III Plan Rates'!AJ232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB229:CH229)='III Plan Rates'!AK232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ229:CS229)='III Plan Rates'!AL232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU229:CX229)='III Plan Rates'!AM232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ229:DD229)='III Plan Rates'!AN232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF229:DL229)='III Plan Rates'!AO232, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A233","v":"Plan 216"},{"$f":"'III Plan Rates'!B233","v":0},{"$f":"'III Plan Rates'!D233","v":0},{"$f":"'III Plan Rates'!E233","v":0},{"$f":"'III Plan Rates'!F233","v":0},{"$f":"'III Plan Rates'!G233","v":0},{"$f":"'III Plan Rates'!J233","v":0},null,{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z233*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(I230:Q230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(T230:AB230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP230:AW230)='III Plan Rates'!AG233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY230:BA230)='III Plan Rates'!AH233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC230:BO230)='III Plan Rates'!AI233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ230:BZ230)='III Plan Rates'!AJ233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB230:CH230)='III Plan Rates'!AK233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ230:CS230)='III Plan Rates'!AL233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU230:CX230)='III Plan Rates'!AM233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ230:DD230)='III Plan Rates'!AN233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF230:DL230)='III Plan Rates'!AO233, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A234","v":"Plan 217"},{"$f":"'III Plan Rates'!B234","v":0},{"$f":"'III Plan Rates'!D234","v":0},{"$f":"'III Plan Rates'!E234","v":0},{"$f":"'III Plan Rates'!F234","v":0},{"$f":"'III Plan Rates'!G234","v":0},{"$f":"'III Plan Rates'!J234","v":0},null,{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z234*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(I231:Q231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(T231:AB231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP231:AW231)='III Plan Rates'!AG234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY231:BA231)='III Plan Rates'!AH234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC231:BO231)='III Plan Rates'!AI234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ231:BZ231)='III Plan Rates'!AJ234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB231:CH231)='III Plan Rates'!AK234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ231:CS231)='III Plan Rates'!AL234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU231:CX231)='III Plan Rates'!AM234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ231:DD231)='III Plan Rates'!AN234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF231:DL231)='III Plan Rates'!AO234, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A235","v":"Plan 218"},{"$f":"'III Plan Rates'!B235","v":0},{"$f":"'III Plan Rates'!D235","v":0},{"$f":"'III Plan Rates'!E235","v":0},{"$f":"'III Plan Rates'!F235","v":0},{"$f":"'III Plan Rates'!G235","v":0},{"$f":"'III Plan Rates'!J235","v":0},null,{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z235*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(I232:Q232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(T232:AB232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP232:AW232)='III Plan Rates'!AG235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY232:BA232)='III Plan Rates'!AH235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC232:BO232)='III Plan Rates'!AI235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ232:BZ232)='III Plan Rates'!AJ235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB232:CH232)='III Plan Rates'!AK235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ232:CS232)='III Plan Rates'!AL235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU232:CX232)='III Plan Rates'!AM235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ232:DD232)='III Plan Rates'!AN235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF232:DL232)='III Plan Rates'!AO235, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A236","v":"Plan 219"},{"$f":"'III Plan Rates'!B236","v":0},{"$f":"'III Plan Rates'!D236","v":0},{"$f":"'III Plan Rates'!E236","v":0},{"$f":"'III Plan Rates'!F236","v":0},{"$f":"'III Plan Rates'!G236","v":0},{"$f":"'III Plan Rates'!J236","v":0},null,{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z236*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(I233:Q233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(T233:AB233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP233:AW233)='III Plan Rates'!AG236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY233:BA233)='III Plan Rates'!AH236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC233:BO233)='III Plan Rates'!AI236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ233:BZ233)='III Plan Rates'!AJ236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB233:CH233)='III Plan Rates'!AK236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ233:CS233)='III Plan Rates'!AL236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU233:CX233)='III Plan Rates'!AM236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ233:DD233)='III Plan Rates'!AN236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF233:DL233)='III Plan Rates'!AO236, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A237","v":"Plan 220"},{"$f":"'III Plan Rates'!B237","v":0},{"$f":"'III Plan Rates'!D237","v":0},{"$f":"'III Plan Rates'!E237","v":0},{"$f":"'III Plan Rates'!F237","v":0},{"$f":"'III Plan Rates'!G237","v":0},{"$f":"'III Plan Rates'!J237","v":0},null,{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z237*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(I234:Q234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(T234:AB234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP234:AW234)='III Plan Rates'!AG237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY234:BA234)='III Plan Rates'!AH237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC234:BO234)='III Plan Rates'!AI237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ234:BZ234)='III Plan Rates'!AJ237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB234:CH234)='III Plan Rates'!AK237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ234:CS234)='III Plan Rates'!AL237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU234:CX234)='III Plan Rates'!AM237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ234:DD234)='III Plan Rates'!AN237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF234:DL234)='III Plan Rates'!AO237, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A238","v":"Plan 221"},{"$f":"'III Plan Rates'!B238","v":0},{"$f":"'III Plan Rates'!D238","v":0},{"$f":"'III Plan Rates'!E238","v":0},{"$f":"'III Plan Rates'!F238","v":0},{"$f":"'III Plan Rates'!G238","v":0},{"$f":"'III Plan Rates'!J238","v":0},null,{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z238*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(I235:Q235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(T235:AB235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP235:AW235)='III Plan Rates'!AG238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY235:BA235)='III Plan Rates'!AH238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC235:BO235)='III Plan Rates'!AI238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ235:BZ235)='III Plan Rates'!AJ238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB235:CH235)='III Plan Rates'!AK238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ235:CS235)='III Plan Rates'!AL238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU235:CX235)='III Plan Rates'!AM238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ235:DD235)='III Plan Rates'!AN238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF235:DL235)='III Plan Rates'!AO238, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A239","v":"Plan 222"},{"$f":"'III Plan Rates'!B239","v":0},{"$f":"'III Plan Rates'!D239","v":0},{"$f":"'III Plan Rates'!E239","v":0},{"$f":"'III Plan Rates'!F239","v":0},{"$f":"'III Plan Rates'!G239","v":0},{"$f":"'III Plan Rates'!J239","v":0},null,{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z239*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(I236:Q236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(T236:AB236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP236:AW236)='III Plan Rates'!AG239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY236:BA236)='III Plan Rates'!AH239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC236:BO236)='III Plan Rates'!AI239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ236:BZ236)='III Plan Rates'!AJ239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB236:CH236)='III Plan Rates'!AK239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ236:CS236)='III Plan Rates'!AL239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU236:CX236)='III Plan Rates'!AM239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ236:DD236)='III Plan Rates'!AN239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF236:DL236)='III Plan Rates'!AO239, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A240","v":"Plan 223"},{"$f":"'III Plan Rates'!B240","v":0},{"$f":"'III Plan Rates'!D240","v":0},{"$f":"'III Plan Rates'!E240","v":0},{"$f":"'III Plan Rates'!F240","v":0},{"$f":"'III Plan Rates'!G240","v":0},{"$f":"'III Plan Rates'!J240","v":0},null,{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z240*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(I237:Q237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(T237:AB237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP237:AW237)='III Plan Rates'!AG240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY237:BA237)='III Plan Rates'!AH240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC237:BO237)='III Plan Rates'!AI240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ237:BZ237)='III Plan Rates'!AJ240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB237:CH237)='III Plan Rates'!AK240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ237:CS237)='III Plan Rates'!AL240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU237:CX237)='III Plan Rates'!AM240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ237:DD237)='III Plan Rates'!AN240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF237:DL237)='III Plan Rates'!AO240, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A241","v":"Plan 224"},{"$f":"'III Plan Rates'!B241","v":0},{"$f":"'III Plan Rates'!D241","v":0},{"$f":"'III Plan Rates'!E241","v":0},{"$f":"'III Plan Rates'!F241","v":0},{"$f":"'III Plan Rates'!G241","v":0},{"$f":"'III Plan Rates'!J241","v":0},null,{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z241*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(I238:Q238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(T238:AB238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP238:AW238)='III Plan Rates'!AG241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY238:BA238)='III Plan Rates'!AH241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC238:BO238)='III Plan Rates'!AI241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ238:BZ238)='III Plan Rates'!AJ241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB238:CH238)='III Plan Rates'!AK241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ238:CS238)='III Plan Rates'!AL241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU238:CX238)='III Plan Rates'!AM241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ238:DD238)='III Plan Rates'!AN241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF238:DL238)='III Plan Rates'!AO241, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A242","v":"Plan 225"},{"$f":"'III Plan Rates'!B242","v":0},{"$f":"'III Plan Rates'!D242","v":0},{"$f":"'III Plan Rates'!E242","v":0},{"$f":"'III Plan Rates'!F242","v":0},{"$f":"'III Plan Rates'!G242","v":0},{"$f":"'III Plan Rates'!J242","v":0},null,{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z242*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(I239:Q239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(T239:AB239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP239:AW239)='III Plan Rates'!AG242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY239:BA239)='III Plan Rates'!AH242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC239:BO239)='III Plan Rates'!AI242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ239:BZ239)='III Plan Rates'!AJ242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB239:CH239)='III Plan Rates'!AK242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ239:CS239)='III Plan Rates'!AL242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU239:CX239)='III Plan Rates'!AM242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ239:DD239)='III Plan Rates'!AN242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF239:DL239)='III Plan Rates'!AO242, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A243","v":"Plan 226"},{"$f":"'III Plan Rates'!B243","v":0},{"$f":"'III Plan Rates'!D243","v":0},{"$f":"'III Plan Rates'!E243","v":0},{"$f":"'III Plan Rates'!F243","v":0},{"$f":"'III Plan Rates'!G243","v":0},{"$f":"'III Plan Rates'!J243","v":0},null,{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z243*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(I240:Q240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(T240:AB240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP240:AW240)='III Plan Rates'!AG243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY240:BA240)='III Plan Rates'!AH243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC240:BO240)='III Plan Rates'!AI243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ240:BZ240)='III Plan Rates'!AJ243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB240:CH240)='III Plan Rates'!AK243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ240:CS240)='III Plan Rates'!AL243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU240:CX240)='III Plan Rates'!AM243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ240:DD240)='III Plan Rates'!AN243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF240:DL240)='III Plan Rates'!AO243, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A244","v":"Plan 227"},{"$f":"'III Plan Rates'!B244","v":0},{"$f":"'III Plan Rates'!D244","v":0},{"$f":"'III Plan Rates'!E244","v":0},{"$f":"'III Plan Rates'!F244","v":0},{"$f":"'III Plan Rates'!G244","v":0},{"$f":"'III Plan Rates'!J244","v":0},null,{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z244*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(I241:Q241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(T241:AB241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP241:AW241)='III Plan Rates'!AG244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY241:BA241)='III Plan Rates'!AH244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC241:BO241)='III Plan Rates'!AI244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ241:BZ241)='III Plan Rates'!AJ244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB241:CH241)='III Plan Rates'!AK244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ241:CS241)='III Plan Rates'!AL244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU241:CX241)='III Plan Rates'!AM244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ241:DD241)='III Plan Rates'!AN244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF241:DL241)='III Plan Rates'!AO244, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A245","v":"Plan 228"},{"$f":"'III Plan Rates'!B245","v":0},{"$f":"'III Plan Rates'!D245","v":0},{"$f":"'III Plan Rates'!E245","v":0},{"$f":"'III Plan Rates'!F245","v":0},{"$f":"'III Plan Rates'!G245","v":0},{"$f":"'III Plan Rates'!J245","v":0},null,{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z245*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(I242:Q242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(T242:AB242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP242:AW242)='III Plan Rates'!AG245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY242:BA242)='III Plan Rates'!AH245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC242:BO242)='III Plan Rates'!AI245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ242:BZ242)='III Plan Rates'!AJ245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB242:CH242)='III Plan Rates'!AK245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ242:CS242)='III Plan Rates'!AL245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU242:CX242)='III Plan Rates'!AM245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ242:DD242)='III Plan Rates'!AN245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF242:DL242)='III Plan Rates'!AO245, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A246","v":"Plan 229"},{"$f":"'III Plan Rates'!B246","v":0},{"$f":"'III Plan Rates'!D246","v":0},{"$f":"'III Plan Rates'!E246","v":0},{"$f":"'III Plan Rates'!F246","v":0},{"$f":"'III Plan Rates'!G246","v":0},{"$f":"'III Plan Rates'!J246","v":0},null,{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z246*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(I243:Q243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(T243:AB243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP243:AW243)='III Plan Rates'!AG246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY243:BA243)='III Plan Rates'!AH246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC243:BO243)='III Plan Rates'!AI246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ243:BZ243)='III Plan Rates'!AJ246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB243:CH243)='III Plan Rates'!AK246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ243:CS243)='III Plan Rates'!AL246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU243:CX243)='III Plan Rates'!AM246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ243:DD243)='III Plan Rates'!AN246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF243:DL243)='III Plan Rates'!AO246, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A247","v":"Plan 230"},{"$f":"'III Plan Rates'!B247","v":0},{"$f":"'III Plan Rates'!D247","v":0},{"$f":"'III Plan Rates'!E247","v":0},{"$f":"'III Plan Rates'!F247","v":0},{"$f":"'III Plan Rates'!G247","v":0},{"$f":"'III Plan Rates'!J247","v":0},null,{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z247*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(I244:Q244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(T244:AB244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP244:AW244)='III Plan Rates'!AG247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY244:BA244)='III Plan Rates'!AH247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC244:BO244)='III Plan Rates'!AI247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ244:BZ244)='III Plan Rates'!AJ247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB244:CH244)='III Plan Rates'!AK247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ244:CS244)='III Plan Rates'!AL247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU244:CX244)='III Plan Rates'!AM247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ244:DD244)='III Plan Rates'!AN247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF244:DL244)='III Plan Rates'!AO247, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A248","v":"Plan 231"},{"$f":"'III Plan Rates'!B248","v":0},{"$f":"'III Plan Rates'!D248","v":0},{"$f":"'III Plan Rates'!E248","v":0},{"$f":"'III Plan Rates'!F248","v":0},{"$f":"'III Plan Rates'!G248","v":0},{"$f":"'III Plan Rates'!J248","v":0},null,{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z248*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(I245:Q245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(T245:AB245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP245:AW245)='III Plan Rates'!AG248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY245:BA245)='III Plan Rates'!AH248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC245:BO245)='III Plan Rates'!AI248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ245:BZ245)='III Plan Rates'!AJ248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB245:CH245)='III Plan Rates'!AK248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ245:CS245)='III Plan Rates'!AL248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU245:CX245)='III Plan Rates'!AM248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ245:DD245)='III Plan Rates'!AN248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF245:DL245)='III Plan Rates'!AO248, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A249","v":"Plan 232"},{"$f":"'III Plan Rates'!B249","v":0},{"$f":"'III Plan Rates'!D249","v":0},{"$f":"'III Plan Rates'!E249","v":0},{"$f":"'III Plan Rates'!F249","v":0},{"$f":"'III Plan Rates'!G249","v":0},{"$f":"'III Plan Rates'!J249","v":0},null,{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z249*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(I246:Q246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(T246:AB246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP246:AW246)='III Plan Rates'!AG249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY246:BA246)='III Plan Rates'!AH249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC246:BO246)='III Plan Rates'!AI249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ246:BZ246)='III Plan Rates'!AJ249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB246:CH246)='III Plan Rates'!AK249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ246:CS246)='III Plan Rates'!AL249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU246:CX246)='III Plan Rates'!AM249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ246:DD246)='III Plan Rates'!AN249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF246:DL246)='III Plan Rates'!AO249, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A250","v":"Plan 233"},{"$f":"'III Plan Rates'!B250","v":0},{"$f":"'III Plan Rates'!D250","v":0},{"$f":"'III Plan Rates'!E250","v":0},{"$f":"'III Plan Rates'!F250","v":0},{"$f":"'III Plan Rates'!G250","v":0},{"$f":"'III Plan Rates'!J250","v":0},null,{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z250*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(I247:Q247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(T247:AB247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP247:AW247)='III Plan Rates'!AG250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY247:BA247)='III Plan Rates'!AH250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC247:BO247)='III Plan Rates'!AI250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ247:BZ247)='III Plan Rates'!AJ250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB247:CH247)='III Plan Rates'!AK250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ247:CS247)='III Plan Rates'!AL250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU247:CX247)='III Plan Rates'!AM250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ247:DD247)='III Plan Rates'!AN250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF247:DL247)='III Plan Rates'!AO250, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A251","v":"Plan 234"},{"$f":"'III Plan Rates'!B251","v":0},{"$f":"'III Plan Rates'!D251","v":0},{"$f":"'III Plan Rates'!E251","v":0},{"$f":"'III Plan Rates'!F251","v":0},{"$f":"'III Plan Rates'!G251","v":0},{"$f":"'III Plan Rates'!J251","v":0},null,{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z251*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(I248:Q248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(T248:AB248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP248:AW248)='III Plan Rates'!AG251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY248:BA248)='III Plan Rates'!AH251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC248:BO248)='III Plan Rates'!AI251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ248:BZ248)='III Plan Rates'!AJ251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB248:CH248)='III Plan Rates'!AK251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ248:CS248)='III Plan Rates'!AL251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU248:CX248)='III Plan Rates'!AM251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ248:DD248)='III Plan Rates'!AN251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF248:DL248)='III Plan Rates'!AO251, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A252","v":"Plan 235"},{"$f":"'III Plan Rates'!B252","v":0},{"$f":"'III Plan Rates'!D252","v":0},{"$f":"'III Plan Rates'!E252","v":0},{"$f":"'III Plan Rates'!F252","v":0},{"$f":"'III Plan Rates'!G252","v":0},{"$f":"'III Plan Rates'!J252","v":0},null,{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z252*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(I249:Q249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(T249:AB249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP249:AW249)='III Plan Rates'!AG252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY249:BA249)='III Plan Rates'!AH252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC249:BO249)='III Plan Rates'!AI252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ249:BZ249)='III Plan Rates'!AJ252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB249:CH249)='III Plan Rates'!AK252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ249:CS249)='III Plan Rates'!AL252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU249:CX249)='III Plan Rates'!AM252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ249:DD249)='III Plan Rates'!AN252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF249:DL249)='III Plan Rates'!AO252, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A253","v":"Plan 236"},{"$f":"'III Plan Rates'!B253","v":0},{"$f":"'III Plan Rates'!D253","v":0},{"$f":"'III Plan Rates'!E253","v":0},{"$f":"'III Plan Rates'!F253","v":0},{"$f":"'III Plan Rates'!G253","v":0},{"$f":"'III Plan Rates'!J253","v":0},null,{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z253*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(I250:Q250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(T250:AB250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP250:AW250)='III Plan Rates'!AG253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY250:BA250)='III Plan Rates'!AH253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC250:BO250)='III Plan Rates'!AI253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ250:BZ250)='III Plan Rates'!AJ253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB250:CH250)='III Plan Rates'!AK253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ250:CS250)='III Plan Rates'!AL253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU250:CX250)='III Plan Rates'!AM253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ250:DD250)='III Plan Rates'!AN253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF250:DL250)='III Plan Rates'!AO253, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A254","v":"Plan 237"},{"$f":"'III Plan Rates'!B254","v":0},{"$f":"'III Plan Rates'!D254","v":0},{"$f":"'III Plan Rates'!E254","v":0},{"$f":"'III Plan Rates'!F254","v":0},{"$f":"'III Plan Rates'!G254","v":0},{"$f":"'III Plan Rates'!J254","v":0},null,{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z254*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(I251:Q251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(T251:AB251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP251:AW251)='III Plan Rates'!AG254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY251:BA251)='III Plan Rates'!AH254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC251:BO251)='III Plan Rates'!AI254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ251:BZ251)='III Plan Rates'!AJ254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB251:CH251)='III Plan Rates'!AK254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ251:CS251)='III Plan Rates'!AL254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU251:CX251)='III Plan Rates'!AM254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ251:DD251)='III Plan Rates'!AN254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF251:DL251)='III Plan Rates'!AO254, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A255","v":"Plan 238"},{"$f":"'III Plan Rates'!B255","v":0},{"$f":"'III Plan Rates'!D255","v":0},{"$f":"'III Plan Rates'!E255","v":0},{"$f":"'III Plan Rates'!F255","v":0},{"$f":"'III Plan Rates'!G255","v":0},{"$f":"'III Plan Rates'!J255","v":0},null,{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z255*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(I252:Q252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(T252:AB252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP252:AW252)='III Plan Rates'!AG255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY252:BA252)='III Plan Rates'!AH255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC252:BO252)='III Plan Rates'!AI255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ252:BZ252)='III Plan Rates'!AJ255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB252:CH252)='III Plan Rates'!AK255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ252:CS252)='III Plan Rates'!AL255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU252:CX252)='III Plan Rates'!AM255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ252:DD252)='III Plan Rates'!AN255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF252:DL252)='III Plan Rates'!AO255, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A256","v":"Plan 239"},{"$f":"'III Plan Rates'!B256","v":0},{"$f":"'III Plan Rates'!D256","v":0},{"$f":"'III Plan Rates'!E256","v":0},{"$f":"'III Plan Rates'!F256","v":0},{"$f":"'III Plan Rates'!G256","v":0},{"$f":"'III Plan Rates'!J256","v":0},null,{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z256*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(I253:Q253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(T253:AB253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP253:AW253)='III Plan Rates'!AG256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY253:BA253)='III Plan Rates'!AH256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC253:BO253)='III Plan Rates'!AI256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ253:BZ253)='III Plan Rates'!AJ256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB253:CH253)='III Plan Rates'!AK256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ253:CS253)='III Plan Rates'!AL256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU253:CX253)='III Plan Rates'!AM256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ253:DD253)='III Plan Rates'!AN256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF253:DL253)='III Plan Rates'!AO256, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A257","v":"Plan 240"},{"$f":"'III Plan Rates'!B257","v":0},{"$f":"'III Plan Rates'!D257","v":0},{"$f":"'III Plan Rates'!E257","v":0},{"$f":"'III Plan Rates'!F257","v":0},{"$f":"'III Plan Rates'!G257","v":0},{"$f":"'III Plan Rates'!J257","v":0},null,{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z257*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(I254:Q254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(T254:AB254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP254:AW254)='III Plan Rates'!AG257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY254:BA254)='III Plan Rates'!AH257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC254:BO254)='III Plan Rates'!AI257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ254:BZ254)='III Plan Rates'!AJ257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB254:CH254)='III Plan Rates'!AK257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ254:CS254)='III Plan Rates'!AL257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU254:CX254)='III Plan Rates'!AM257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ254:DD254)='III Plan Rates'!AN257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF254:DL254)='III Plan Rates'!AO257, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A258","v":"Plan 241"},{"$f":"'III Plan Rates'!B258","v":0},{"$f":"'III Plan Rates'!D258","v":0},{"$f":"'III Plan Rates'!E258","v":0},{"$f":"'III Plan Rates'!F258","v":0},{"$f":"'III Plan Rates'!G258","v":0},{"$f":"'III Plan Rates'!J258","v":0},null,{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z258*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(I255:Q255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(T255:AB255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP255:AW255)='III Plan Rates'!AG258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY255:BA255)='III Plan Rates'!AH258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC255:BO255)='III Plan Rates'!AI258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ255:BZ255)='III Plan Rates'!AJ258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB255:CH255)='III Plan Rates'!AK258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ255:CS255)='III Plan Rates'!AL258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU255:CX255)='III Plan Rates'!AM258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ255:DD255)='III Plan Rates'!AN258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF255:DL255)='III Plan Rates'!AO258, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A259","v":"Plan 242"},{"$f":"'III Plan Rates'!B259","v":0},{"$f":"'III Plan Rates'!D259","v":0},{"$f":"'III Plan Rates'!E259","v":0},{"$f":"'III Plan Rates'!F259","v":0},{"$f":"'III Plan Rates'!G259","v":0},{"$f":"'III Plan Rates'!J259","v":0},null,{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z259*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(I256:Q256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(T256:AB256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP256:AW256)='III Plan Rates'!AG259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY256:BA256)='III Plan Rates'!AH259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC256:BO256)='III Plan Rates'!AI259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ256:BZ256)='III Plan Rates'!AJ259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB256:CH256)='III Plan Rates'!AK259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ256:CS256)='III Plan Rates'!AL259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU256:CX256)='III Plan Rates'!AM259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ256:DD256)='III Plan Rates'!AN259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF256:DL256)='III Plan Rates'!AO259, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A260","v":"Plan 243"},{"$f":"'III Plan Rates'!B260","v":0},{"$f":"'III Plan Rates'!D260","v":0},{"$f":"'III Plan Rates'!E260","v":0},{"$f":"'III Plan Rates'!F260","v":0},{"$f":"'III Plan Rates'!G260","v":0},{"$f":"'III Plan Rates'!J260","v":0},null,{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z260*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(I257:Q257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(T257:AB257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP257:AW257)='III Plan Rates'!AG260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY257:BA257)='III Plan Rates'!AH260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC257:BO257)='III Plan Rates'!AI260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ257:BZ257)='III Plan Rates'!AJ260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB257:CH257)='III Plan Rates'!AK260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ257:CS257)='III Plan Rates'!AL260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU257:CX257)='III Plan Rates'!AM260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ257:DD257)='III Plan Rates'!AN260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF257:DL257)='III Plan Rates'!AO260, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A261","v":"Plan 244"},{"$f":"'III Plan Rates'!B261","v":0},{"$f":"'III Plan Rates'!D261","v":0},{"$f":"'III Plan Rates'!E261","v":0},{"$f":"'III Plan Rates'!F261","v":0},{"$f":"'III Plan Rates'!G261","v":0},{"$f":"'III Plan Rates'!J261","v":0},null,{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z261*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(I258:Q258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(T258:AB258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP258:AW258)='III Plan Rates'!AG261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY258:BA258)='III Plan Rates'!AH261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC258:BO258)='III Plan Rates'!AI261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ258:BZ258)='III Plan Rates'!AJ261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB258:CH258)='III Plan Rates'!AK261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ258:CS258)='III Plan Rates'!AL261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU258:CX258)='III Plan Rates'!AM261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ258:DD258)='III Plan Rates'!AN261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF258:DL258)='III Plan Rates'!AO261, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A262","v":"Plan 245"},{"$f":"'III Plan Rates'!B262","v":0},{"$f":"'III Plan Rates'!D262","v":0},{"$f":"'III Plan Rates'!E262","v":0},{"$f":"'III Plan Rates'!F262","v":0},{"$f":"'III Plan Rates'!G262","v":0},{"$f":"'III Plan Rates'!J262","v":0},null,{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z262*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(I259:Q259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(T259:AB259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP259:AW259)='III Plan Rates'!AG262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY259:BA259)='III Plan Rates'!AH262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC259:BO259)='III Plan Rates'!AI262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ259:BZ259)='III Plan Rates'!AJ262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB259:CH259)='III Plan Rates'!AK262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ259:CS259)='III Plan Rates'!AL262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU259:CX259)='III Plan Rates'!AM262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ259:DD259)='III Plan Rates'!AN262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF259:DL259)='III Plan Rates'!AO262, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A263","v":"Plan 246"},{"$f":"'III Plan Rates'!B263","v":0},{"$f":"'III Plan Rates'!D263","v":0},{"$f":"'III Plan Rates'!E263","v":0},{"$f":"'III Plan Rates'!F263","v":0},{"$f":"'III Plan Rates'!G263","v":0},{"$f":"'III Plan Rates'!J263","v":0},null,{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z263*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(I260:Q260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(T260:AB260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP260:AW260)='III Plan Rates'!AG263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY260:BA260)='III Plan Rates'!AH263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC260:BO260)='III Plan Rates'!AI263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ260:BZ260)='III Plan Rates'!AJ263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB260:CH260)='III Plan Rates'!AK263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ260:CS260)='III Plan Rates'!AL263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU260:CX260)='III Plan Rates'!AM263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ260:DD260)='III Plan Rates'!AN263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF260:DL260)='III Plan Rates'!AO263, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A264","v":"Plan 247"},{"$f":"'III Plan Rates'!B264","v":0},{"$f":"'III Plan Rates'!D264","v":0},{"$f":"'III Plan Rates'!E264","v":0},{"$f":"'III Plan Rates'!F264","v":0},{"$f":"'III Plan Rates'!G264","v":0},{"$f":"'III Plan Rates'!J264","v":0},null,{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z264*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(I261:Q261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(T261:AB261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP261:AW261)='III Plan Rates'!AG264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY261:BA261)='III Plan Rates'!AH264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC261:BO261)='III Plan Rates'!AI264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ261:BZ261)='III Plan Rates'!AJ264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB261:CH261)='III Plan Rates'!AK264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ261:CS261)='III Plan Rates'!AL264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU261:CX261)='III Plan Rates'!AM264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ261:DD261)='III Plan Rates'!AN264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF261:DL261)='III Plan Rates'!AO264, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A265","v":"Plan 248"},{"$f":"'III Plan Rates'!B265","v":0},{"$f":"'III Plan Rates'!D265","v":0},{"$f":"'III Plan Rates'!E265","v":0},{"$f":"'III Plan Rates'!F265","v":0},{"$f":"'III Plan Rates'!G265","v":0},{"$f":"'III Plan Rates'!J265","v":0},null,{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z265*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(I262:Q262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(T262:AB262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP262:AW262)='III Plan Rates'!AG265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY262:BA262)='III Plan Rates'!AH265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC262:BO262)='III Plan Rates'!AI265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ262:BZ262)='III Plan Rates'!AJ265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB262:CH262)='III Plan Rates'!AK265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ262:CS262)='III Plan Rates'!AL265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU262:CX262)='III Plan Rates'!AM265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ262:DD262)='III Plan Rates'!AN265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF262:DL262)='III Plan Rates'!AO265, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A266","v":"Plan 249"},{"$f":"'III Plan Rates'!B266","v":0},{"$f":"'III Plan Rates'!D266","v":0},{"$f":"'III Plan Rates'!E266","v":0},{"$f":"'III Plan Rates'!F266","v":0},{"$f":"'III Plan Rates'!G266","v":0},{"$f":"'III Plan Rates'!J266","v":0},null,{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z266*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(I263:Q263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(T263:AB263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP263:AW263)='III Plan Rates'!AG266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY263:BA263)='III Plan Rates'!AH266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC263:BO263)='III Plan Rates'!AI266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ263:BZ263)='III Plan Rates'!AJ266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB263:CH263)='III Plan Rates'!AK266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ263:CS263)='III Plan Rates'!AL266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU263:CX263)='III Plan Rates'!AM266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ263:DD263)='III Plan Rates'!AN266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF263:DL263)='III Plan Rates'!AO266, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A267","v":"Plan 250"},{"$f":"'III Plan Rates'!B267","v":0},{"$f":"'III Plan Rates'!D267","v":0},{"$f":"'III Plan Rates'!E267","v":0},{"$f":"'III Plan Rates'!F267","v":0},{"$f":"'III Plan Rates'!G267","v":0},{"$f":"'III Plan Rates'!J267","v":0},null,{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z267*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(I264:Q264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(T264:AB264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP264:AW264)='III Plan Rates'!AG267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY264:BA264)='III Plan Rates'!AH267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC264:BO264)='III Plan Rates'!AI267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ264:BZ264)='III Plan Rates'!AJ267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB264:CH264)='III Plan Rates'!AK267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ264:CS264)='III Plan Rates'!AL267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU264:CX264)='III Plan Rates'!AM267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ264:DD264)='III Plan Rates'!AN267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF264:DL264)='III Plan Rates'!AO267, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A268","v":"Plan 251"},{"$f":"'III Plan Rates'!B268","v":0},{"$f":"'III Plan Rates'!D268","v":0},{"$f":"'III Plan Rates'!E268","v":0},{"$f":"'III Plan Rates'!F268","v":0},{"$f":"'III Plan Rates'!G268","v":0},{"$f":"'III Plan Rates'!J268","v":0},null,{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z268*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(I265:Q265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(T265:AB265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP265:AW265)='III Plan Rates'!AG268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY265:BA265)='III Plan Rates'!AH268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC265:BO265)='III Plan Rates'!AI268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ265:BZ265)='III Plan Rates'!AJ268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB265:CH265)='III Plan Rates'!AK268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ265:CS265)='III Plan Rates'!AL268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU265:CX265)='III Plan Rates'!AM268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ265:DD265)='III Plan Rates'!AN268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF265:DL265)='III Plan Rates'!AO268, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A269","v":"Plan 252"},{"$f":"'III Plan Rates'!B269","v":0},{"$f":"'III Plan Rates'!D269","v":0},{"$f":"'III Plan Rates'!E269","v":0},{"$f":"'III Plan Rates'!F269","v":0},{"$f":"'III Plan Rates'!G269","v":0},{"$f":"'III Plan Rates'!J269","v":0},null,{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z269*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(I266:Q266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(T266:AB266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP266:AW266)='III Plan Rates'!AG269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY266:BA266)='III Plan Rates'!AH269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC266:BO266)='III Plan Rates'!AI269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ266:BZ266)='III Plan Rates'!AJ269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB266:CH266)='III Plan Rates'!AK269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ266:CS266)='III Plan Rates'!AL269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU266:CX266)='III Plan Rates'!AM269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ266:DD266)='III Plan Rates'!AN269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF266:DL266)='III Plan Rates'!AO269, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A270","v":"Plan 253"},{"$f":"'III Plan Rates'!B270","v":0},{"$f":"'III Plan Rates'!D270","v":0},{"$f":"'III Plan Rates'!E270","v":0},{"$f":"'III Plan Rates'!F270","v":0},{"$f":"'III Plan Rates'!G270","v":0},{"$f":"'III Plan Rates'!J270","v":0},null,{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z270*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(I267:Q267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(T267:AB267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP267:AW267)='III Plan Rates'!AG270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY267:BA267)='III Plan Rates'!AH270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC267:BO267)='III Plan Rates'!AI270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ267:BZ267)='III Plan Rates'!AJ270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB267:CH267)='III Plan Rates'!AK270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ267:CS267)='III Plan Rates'!AL270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU267:CX267)='III Plan Rates'!AM270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ267:DD267)='III Plan Rates'!AN270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF267:DL267)='III Plan Rates'!AO270, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A271","v":"Plan 254"},{"$f":"'III Plan Rates'!B271","v":0},{"$f":"'III Plan Rates'!D271","v":0},{"$f":"'III Plan Rates'!E271","v":0},{"$f":"'III Plan Rates'!F271","v":0},{"$f":"'III Plan Rates'!G271","v":0},{"$f":"'III Plan Rates'!J271","v":0},null,{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z271*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(I268:Q268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(T268:AB268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP268:AW268)='III Plan Rates'!AG271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY268:BA268)='III Plan Rates'!AH271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC268:BO268)='III Plan Rates'!AI271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ268:BZ268)='III Plan Rates'!AJ271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB268:CH268)='III Plan Rates'!AK271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ268:CS268)='III Plan Rates'!AL271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU268:CX268)='III Plan Rates'!AM271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ268:DD268)='III Plan Rates'!AN271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF268:DL268)='III Plan Rates'!AO271, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A272","v":"Plan 255"},{"$f":"'III Plan Rates'!B272","v":0},{"$f":"'III Plan Rates'!D272","v":0},{"$f":"'III Plan Rates'!E272","v":0},{"$f":"'III Plan Rates'!F272","v":0},{"$f":"'III Plan Rates'!G272","v":0},{"$f":"'III Plan Rates'!J272","v":0},null,{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z272*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(I269:Q269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(T269:AB269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP269:AW269)='III Plan Rates'!AG272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY269:BA269)='III Plan Rates'!AH272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC269:BO269)='III Plan Rates'!AI272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ269:BZ269)='III Plan Rates'!AJ272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB269:CH269)='III Plan Rates'!AK272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ269:CS269)='III Plan Rates'!AL272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU269:CX269)='III Plan Rates'!AM272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ269:DD269)='III Plan Rates'!AN272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF269:DL269)='III Plan Rates'!AO272, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A273","v":"Plan 256"},{"$f":"'III Plan Rates'!B273","v":0},{"$f":"'III Plan Rates'!D273","v":0},{"$f":"'III Plan Rates'!E273","v":0},{"$f":"'III Plan Rates'!F273","v":0},{"$f":"'III Plan Rates'!G273","v":0},{"$f":"'III Plan Rates'!J273","v":0},null,{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z273*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(I270:Q270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(T270:AB270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP270:AW270)='III Plan Rates'!AG273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY270:BA270)='III Plan Rates'!AH273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC270:BO270)='III Plan Rates'!AI273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ270:BZ270)='III Plan Rates'!AJ273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB270:CH270)='III Plan Rates'!AK273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ270:CS270)='III Plan Rates'!AL273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU270:CX270)='III Plan Rates'!AM273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ270:DD270)='III Plan Rates'!AN273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF270:DL270)='III Plan Rates'!AO273, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A274","v":"Plan 257"},{"$f":"'III Plan Rates'!B274","v":0},{"$f":"'III Plan Rates'!D274","v":0},{"$f":"'III Plan Rates'!E274","v":0},{"$f":"'III Plan Rates'!F274","v":0},{"$f":"'III Plan Rates'!G274","v":0},{"$f":"'III Plan Rates'!J274","v":0},null,{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z274*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(I271:Q271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(T271:AB271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP271:AW271)='III Plan Rates'!AG274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY271:BA271)='III Plan Rates'!AH274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC271:BO271)='III Plan Rates'!AI274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ271:BZ271)='III Plan Rates'!AJ274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB271:CH271)='III Plan Rates'!AK274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ271:CS271)='III Plan Rates'!AL274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU271:CX271)='III Plan Rates'!AM274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ271:DD271)='III Plan Rates'!AN274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF271:DL271)='III Plan Rates'!AO274, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A275","v":"Plan 258"},{"$f":"'III Plan Rates'!B275","v":0},{"$f":"'III Plan Rates'!D275","v":0},{"$f":"'III Plan Rates'!E275","v":0},{"$f":"'III Plan Rates'!F275","v":0},{"$f":"'III Plan Rates'!G275","v":0},{"$f":"'III Plan Rates'!J275","v":0},null,{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z275*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(I272:Q272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(T272:AB272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP272:AW272)='III Plan Rates'!AG275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY272:BA272)='III Plan Rates'!AH275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC272:BO272)='III Plan Rates'!AI275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ272:BZ272)='III Plan Rates'!AJ275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB272:CH272)='III Plan Rates'!AK275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ272:CS272)='III Plan Rates'!AL275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU272:CX272)='III Plan Rates'!AM275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ272:DD272)='III Plan Rates'!AN275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF272:DL272)='III Plan Rates'!AO275, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A276","v":"Plan 259"},{"$f":"'III Plan Rates'!B276","v":0},{"$f":"'III Plan Rates'!D276","v":0},{"$f":"'III Plan Rates'!E276","v":0},{"$f":"'III Plan Rates'!F276","v":0},{"$f":"'III Plan Rates'!G276","v":0},{"$f":"'III Plan Rates'!J276","v":0},null,{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z276*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(I273:Q273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(T273:AB273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP273:AW273)='III Plan Rates'!AG276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY273:BA273)='III Plan Rates'!AH276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC273:BO273)='III Plan Rates'!AI276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ273:BZ273)='III Plan Rates'!AJ276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB273:CH273)='III Plan Rates'!AK276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ273:CS273)='III Plan Rates'!AL276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU273:CX273)='III Plan Rates'!AM276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ273:DD273)='III Plan Rates'!AN276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF273:DL273)='III Plan Rates'!AO276, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A277","v":"Plan 260"},{"$f":"'III Plan Rates'!B277","v":0},{"$f":"'III Plan Rates'!D277","v":0},{"$f":"'III Plan Rates'!E277","v":0},{"$f":"'III Plan Rates'!F277","v":0},{"$f":"'III Plan Rates'!G277","v":0},{"$f":"'III Plan Rates'!J277","v":0},null,{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z277*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(I274:Q274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(T274:AB274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP274:AW274)='III Plan Rates'!AG277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY274:BA274)='III Plan Rates'!AH277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC274:BO274)='III Plan Rates'!AI277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ274:BZ274)='III Plan Rates'!AJ277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB274:CH274)='III Plan Rates'!AK277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ274:CS274)='III Plan Rates'!AL277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU274:CX274)='III Plan Rates'!AM277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ274:DD274)='III Plan Rates'!AN277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF274:DL274)='III Plan Rates'!AO277, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A278","v":"Plan 261"},{"$f":"'III Plan Rates'!B278","v":0},{"$f":"'III Plan Rates'!D278","v":0},{"$f":"'III Plan Rates'!E278","v":0},{"$f":"'III Plan Rates'!F278","v":0},{"$f":"'III Plan Rates'!G278","v":0},{"$f":"'III Plan Rates'!J278","v":0},null,{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z278*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(I275:Q275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(T275:AB275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP275:AW275)='III Plan Rates'!AG278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY275:BA275)='III Plan Rates'!AH278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC275:BO275)='III Plan Rates'!AI278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ275:BZ275)='III Plan Rates'!AJ278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB275:CH275)='III Plan Rates'!AK278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ275:CS275)='III Plan Rates'!AL278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU275:CX275)='III Plan Rates'!AM278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ275:DD275)='III Plan Rates'!AN278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF275:DL275)='III Plan Rates'!AO278, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A279","v":"Plan 262"},{"$f":"'III Plan Rates'!B279","v":0},{"$f":"'III Plan Rates'!D279","v":0},{"$f":"'III Plan Rates'!E279","v":0},{"$f":"'III Plan Rates'!F279","v":0},{"$f":"'III Plan Rates'!G279","v":0},{"$f":"'III Plan Rates'!J279","v":0},null,{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z279*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(I276:Q276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(T276:AB276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP276:AW276)='III Plan Rates'!AG279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY276:BA276)='III Plan Rates'!AH279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC276:BO276)='III Plan Rates'!AI279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ276:BZ276)='III Plan Rates'!AJ279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB276:CH276)='III Plan Rates'!AK279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ276:CS276)='III Plan Rates'!AL279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU276:CX276)='III Plan Rates'!AM279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ276:DD276)='III Plan Rates'!AN279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF276:DL276)='III Plan Rates'!AO279, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A280","v":"Plan 263"},{"$f":"'III Plan Rates'!B280","v":0},{"$f":"'III Plan Rates'!D280","v":0},{"$f":"'III Plan Rates'!E280","v":0},{"$f":"'III Plan Rates'!F280","v":0},{"$f":"'III Plan Rates'!G280","v":0},{"$f":"'III Plan Rates'!J280","v":0},null,{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z280*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(I277:Q277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(T277:AB277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP277:AW277)='III Plan Rates'!AG280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY277:BA277)='III Plan Rates'!AH280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC277:BO277)='III Plan Rates'!AI280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ277:BZ277)='III Plan Rates'!AJ280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB277:CH277)='III Plan Rates'!AK280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ277:CS277)='III Plan Rates'!AL280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU277:CX277)='III Plan Rates'!AM280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ277:DD277)='III Plan Rates'!AN280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF277:DL277)='III Plan Rates'!AO280, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A281","v":"Plan 264"},{"$f":"'III Plan Rates'!B281","v":0},{"$f":"'III Plan Rates'!D281","v":0},{"$f":"'III Plan Rates'!E281","v":0},{"$f":"'III Plan Rates'!F281","v":0},{"$f":"'III Plan Rates'!G281","v":0},{"$f":"'III Plan Rates'!J281","v":0},null,{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z281*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(I278:Q278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(T278:AB278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP278:AW278)='III Plan Rates'!AG281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY278:BA278)='III Plan Rates'!AH281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC278:BO278)='III Plan Rates'!AI281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ278:BZ278)='III Plan Rates'!AJ281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB278:CH278)='III Plan Rates'!AK281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ278:CS278)='III Plan Rates'!AL281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU278:CX278)='III Plan Rates'!AM281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ278:DD278)='III Plan Rates'!AN281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF278:DL278)='III Plan Rates'!AO281, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A282","v":"Plan 265"},{"$f":"'III Plan Rates'!B282","v":0},{"$f":"'III Plan Rates'!D282","v":0},{"$f":"'III Plan Rates'!E282","v":0},{"$f":"'III Plan Rates'!F282","v":0},{"$f":"'III Plan Rates'!G282","v":0},{"$f":"'III Plan Rates'!J282","v":0},null,{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z282*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(I279:Q279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(T279:AB279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP279:AW279)='III Plan Rates'!AG282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY279:BA279)='III Plan Rates'!AH282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC279:BO279)='III Plan Rates'!AI282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ279:BZ279)='III Plan Rates'!AJ282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB279:CH279)='III Plan Rates'!AK282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ279:CS279)='III Plan Rates'!AL282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU279:CX279)='III Plan Rates'!AM282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ279:DD279)='III Plan Rates'!AN282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF279:DL279)='III Plan Rates'!AO282, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A283","v":"Plan 266"},{"$f":"'III Plan Rates'!B283","v":0},{"$f":"'III Plan Rates'!D283","v":0},{"$f":"'III Plan Rates'!E283","v":0},{"$f":"'III Plan Rates'!F283","v":0},{"$f":"'III Plan Rates'!G283","v":0},{"$f":"'III Plan Rates'!J283","v":0},null,{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z283*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(I280:Q280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(T280:AB280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"IF(AND(I280>0,T280>0),T280/I280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J280>0,U280>0),U280/J280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K280>0,V280>0),V280/K280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L280>0,W280>0),W280/L280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M280>0,X280>0),X280/M280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N280>0,Y280>0),Y280/N280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O280>0,Z280>0),Z280/O280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P280>0,AA280>0),AA280/P280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q280>0,AB280>0),AB280/Q280-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R280>0,AC280>0),AC280/R280-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP280:AW280)='III Plan Rates'!AG283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY280:BA280)='III Plan Rates'!AH283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC280:BO280)='III Plan Rates'!AI283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ280:BZ280)='III Plan Rates'!AJ283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB280:CH280)='III Plan Rates'!AK283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ280:CS280)='III Plan Rates'!AL283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU280:CX280)='III Plan Rates'!AM283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ280:DD280)='III Plan Rates'!AN283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF280:DL280)='III Plan Rates'!AO283, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A284","v":"Plan 267"},{"$f":"'III Plan Rates'!B284","v":0},{"$f":"'III Plan Rates'!D284","v":0},{"$f":"'III Plan Rates'!E284","v":0},{"$f":"'III Plan Rates'!F284","v":0},{"$f":"'III Plan Rates'!G284","v":0},{"$f":"'III Plan Rates'!J284","v":0},null,{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z284*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(I281:Q281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(T281:AB281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP281:AW281)='III Plan Rates'!AG284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY281:BA281)='III Plan Rates'!AH284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC281:BO281)='III Plan Rates'!AI284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ281:BZ281)='III Plan Rates'!AJ284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB281:CH281)='III Plan Rates'!AK284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ281:CS281)='III Plan Rates'!AL284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU281:CX281)='III Plan Rates'!AM284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ281:DD281)='III Plan Rates'!AN284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF281:DL281)='III Plan Rates'!AO284, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A285","v":"Plan 268"},{"$f":"'III Plan Rates'!B285","v":0},{"$f":"'III Plan Rates'!D285","v":0},{"$f":"'III Plan Rates'!E285","v":0},{"$f":"'III Plan Rates'!F285","v":0},{"$f":"'III Plan Rates'!G285","v":0},{"$f":"'III Plan Rates'!J285","v":0},null,{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z285*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(I282:Q282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(T282:AB282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP282:AW282)='III Plan Rates'!AG285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY282:BA282)='III Plan Rates'!AH285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC282:BO282)='III Plan Rates'!AI285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ282:BZ282)='III Plan Rates'!AJ285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB282:CH282)='III Plan Rates'!AK285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ282:CS282)='III Plan Rates'!AL285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU282:CX282)='III Plan Rates'!AM285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ282:DD282)='III Plan Rates'!AN285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF282:DL282)='III Plan Rates'!AO285, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A286","v":"Plan 269"},{"$f":"'III Plan Rates'!B286","v":0},{"$f":"'III Plan Rates'!D286","v":0},{"$f":"'III Plan Rates'!E286","v":0},{"$f":"'III Plan Rates'!F286","v":0},{"$f":"'III Plan Rates'!G286","v":0},{"$f":"'III Plan Rates'!J286","v":0},null,{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z286*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(I283:Q283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(T283:AB283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP283:AW283)='III Plan Rates'!AG286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY283:BA283)='III Plan Rates'!AH286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC283:BO283)='III Plan Rates'!AI286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ283:BZ283)='III Plan Rates'!AJ286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB283:CH283)='III Plan Rates'!AK286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ283:CS283)='III Plan Rates'!AL286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU283:CX283)='III Plan Rates'!AM286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ283:DD283)='III Plan Rates'!AN286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF283:DL283)='III Plan Rates'!AO286, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A287","v":"Plan 270"},{"$f":"'III Plan Rates'!B287","v":0},{"$f":"'III Plan Rates'!D287","v":0},{"$f":"'III Plan Rates'!E287","v":0},{"$f":"'III Plan Rates'!F287","v":0},{"$f":"'III Plan Rates'!G287","v":0},{"$f":"'III Plan Rates'!J287","v":0},null,{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z287*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(I284:Q284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(T284:AB284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP284:AW284)='III Plan Rates'!AG287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY284:BA284)='III Plan Rates'!AH287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC284:BO284)='III Plan Rates'!AI287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ284:BZ284)='III Plan Rates'!AJ287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB284:CH284)='III Plan Rates'!AK287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ284:CS284)='III Plan Rates'!AL287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU284:CX284)='III Plan Rates'!AM287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ284:DD284)='III Plan Rates'!AN287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF284:DL284)='III Plan Rates'!AO287, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A288","v":"Plan 271"},{"$f":"'III Plan Rates'!B288","v":0},{"$f":"'III Plan Rates'!D288","v":0},{"$f":"'III Plan Rates'!E288","v":0},{"$f":"'III Plan Rates'!F288","v":0},{"$f":"'III Plan Rates'!G288","v":0},{"$f":"'III Plan Rates'!J288","v":0},null,{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z288*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(I285:Q285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(T285:AB285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP285:AW285)='III Plan Rates'!AG288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY285:BA285)='III Plan Rates'!AH288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC285:BO285)='III Plan Rates'!AI288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ285:BZ285)='III Plan Rates'!AJ288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB285:CH285)='III Plan Rates'!AK288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ285:CS285)='III Plan Rates'!AL288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU285:CX285)='III Plan Rates'!AM288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ285:DD285)='III Plan Rates'!AN288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF285:DL285)='III Plan Rates'!AO288, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A289","v":"Plan 272"},{"$f":"'III Plan Rates'!B289","v":0},{"$f":"'III Plan Rates'!D289","v":0},{"$f":"'III Plan Rates'!E289","v":0},{"$f":"'III Plan Rates'!F289","v":0},{"$f":"'III Plan Rates'!G289","v":0},{"$f":"'III Plan Rates'!J289","v":0},null,{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z289*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(I286:Q286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(T286:AB286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP286:AW286)='III Plan Rates'!AG289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY286:BA286)='III Plan Rates'!AH289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC286:BO286)='III Plan Rates'!AI289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ286:BZ286)='III Plan Rates'!AJ289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB286:CH286)='III Plan Rates'!AK289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ286:CS286)='III Plan Rates'!AL289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU286:CX286)='III Plan Rates'!AM289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ286:DD286)='III Plan Rates'!AN289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF286:DL286)='III Plan Rates'!AO289, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A290","v":"Plan 273"},{"$f":"'III Plan Rates'!B290","v":0},{"$f":"'III Plan Rates'!D290","v":0},{"$f":"'III Plan Rates'!E290","v":0},{"$f":"'III Plan Rates'!F290","v":0},{"$f":"'III Plan Rates'!G290","v":0},{"$f":"'III Plan Rates'!J290","v":0},null,{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z290*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(I287:Q287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(T287:AB287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP287:AW287)='III Plan Rates'!AG290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY287:BA287)='III Plan Rates'!AH290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC287:BO287)='III Plan Rates'!AI290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ287:BZ287)='III Plan Rates'!AJ290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB287:CH287)='III Plan Rates'!AK290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ287:CS287)='III Plan Rates'!AL290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU287:CX287)='III Plan Rates'!AM290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ287:DD287)='III Plan Rates'!AN290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF287:DL287)='III Plan Rates'!AO290, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A291","v":"Plan 274"},{"$f":"'III Plan Rates'!B291","v":0},{"$f":"'III Plan Rates'!D291","v":0},{"$f":"'III Plan Rates'!E291","v":0},{"$f":"'III Plan Rates'!F291","v":0},{"$f":"'III Plan Rates'!G291","v":0},{"$f":"'III Plan Rates'!J291","v":0},null,{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z291*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(I288:Q288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(T288:AB288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP288:AW288)='III Plan Rates'!AG291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY288:BA288)='III Plan Rates'!AH291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC288:BO288)='III Plan Rates'!AI291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ288:BZ288)='III Plan Rates'!AJ291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB288:CH288)='III Plan Rates'!AK291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ288:CS288)='III Plan Rates'!AL291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU288:CX288)='III Plan Rates'!AM291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ288:DD288)='III Plan Rates'!AN291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF288:DL288)='III Plan Rates'!AO291, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A292","v":"Plan 275"},{"$f":"'III Plan Rates'!B292","v":0},{"$f":"'III Plan Rates'!D292","v":0},{"$f":"'III Plan Rates'!E292","v":0},{"$f":"'III Plan Rates'!F292","v":0},{"$f":"'III Plan Rates'!G292","v":0},{"$f":"'III Plan Rates'!J292","v":0},null,{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z292*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(I289:Q289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(T289:AB289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP289:AW289)='III Plan Rates'!AG292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY289:BA289)='III Plan Rates'!AH292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC289:BO289)='III Plan Rates'!AI292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ289:BZ289)='III Plan Rates'!AJ292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB289:CH289)='III Plan Rates'!AK292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ289:CS289)='III Plan Rates'!AL292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU289:CX289)='III Plan Rates'!AM292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ289:DD289)='III Plan Rates'!AN292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF289:DL289)='III Plan Rates'!AO292, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A293","v":"Plan 276"},{"$f":"'III Plan Rates'!B293","v":0},{"$f":"'III Plan Rates'!D293","v":0},{"$f":"'III Plan Rates'!E293","v":0},{"$f":"'III Plan Rates'!F293","v":0},{"$f":"'III Plan Rates'!G293","v":0},{"$f":"'III Plan Rates'!J293","v":0},null,{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z293*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(I290:Q290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(T290:AB290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP290:AW290)='III Plan Rates'!AG293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY290:BA290)='III Plan Rates'!AH293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC290:BO290)='III Plan Rates'!AI293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ290:BZ290)='III Plan Rates'!AJ293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB290:CH290)='III Plan Rates'!AK293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ290:CS290)='III Plan Rates'!AL293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU290:CX290)='III Plan Rates'!AM293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ290:DD290)='III Plan Rates'!AN293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF290:DL290)='III Plan Rates'!AO293, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A294","v":"Plan 277"},{"$f":"'III Plan Rates'!B294","v":0},{"$f":"'III Plan Rates'!D294","v":0},{"$f":"'III Plan Rates'!E294","v":0},{"$f":"'III Plan Rates'!F294","v":0},{"$f":"'III Plan Rates'!G294","v":0},{"$f":"'III Plan Rates'!J294","v":0},null,{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z294*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(I291:Q291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(T291:AB291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP291:AW291)='III Plan Rates'!AG294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY291:BA291)='III Plan Rates'!AH294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC291:BO291)='III Plan Rates'!AI294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ291:BZ291)='III Plan Rates'!AJ294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB291:CH291)='III Plan Rates'!AK294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ291:CS291)='III Plan Rates'!AL294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU291:CX291)='III Plan Rates'!AM294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ291:DD291)='III Plan Rates'!AN294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF291:DL291)='III Plan Rates'!AO294, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A295","v":"Plan 278"},{"$f":"'III Plan Rates'!B295","v":0},{"$f":"'III Plan Rates'!D295","v":0},{"$f":"'III Plan Rates'!E295","v":0},{"$f":"'III Plan Rates'!F295","v":0},{"$f":"'III Plan Rates'!G295","v":0},{"$f":"'III Plan Rates'!J295","v":0},null,{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z295*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(I292:Q292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(T292:AB292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP292:AW292)='III Plan Rates'!AG295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY292:BA292)='III Plan Rates'!AH295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC292:BO292)='III Plan Rates'!AI295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ292:BZ292)='III Plan Rates'!AJ295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB292:CH292)='III Plan Rates'!AK295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ292:CS292)='III Plan Rates'!AL295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU292:CX292)='III Plan Rates'!AM295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ292:DD292)='III Plan Rates'!AN295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF292:DL292)='III Plan Rates'!AO295, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A296","v":"Plan 279"},{"$f":"'III Plan Rates'!B296","v":0},{"$f":"'III Plan Rates'!D296","v":0},{"$f":"'III Plan Rates'!E296","v":0},{"$f":"'III Plan Rates'!F296","v":0},{"$f":"'III Plan Rates'!G296","v":0},{"$f":"'III Plan Rates'!J296","v":0},null,{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z296*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(I293:Q293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(T293:AB293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP293:AW293)='III Plan Rates'!AG296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY293:BA293)='III Plan Rates'!AH296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC293:BO293)='III Plan Rates'!AI296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ293:BZ293)='III Plan Rates'!AJ296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB293:CH293)='III Plan Rates'!AK296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ293:CS293)='III Plan Rates'!AL296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU293:CX293)='III Plan Rates'!AM296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ293:DD293)='III Plan Rates'!AN296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF293:DL293)='III Plan Rates'!AO296, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A297","v":"Plan 280"},{"$f":"'III Plan Rates'!B297","v":0},{"$f":"'III Plan Rates'!D297","v":0},{"$f":"'III Plan Rates'!E297","v":0},{"$f":"'III Plan Rates'!F297","v":0},{"$f":"'III Plan Rates'!G297","v":0},{"$f":"'III Plan Rates'!J297","v":0},null,{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z297*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(I294:Q294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(T294:AB294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP294:AW294)='III Plan Rates'!AG297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY294:BA294)='III Plan Rates'!AH297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC294:BO294)='III Plan Rates'!AI297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ294:BZ294)='III Plan Rates'!AJ297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB294:CH294)='III Plan Rates'!AK297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ294:CS294)='III Plan Rates'!AL297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU294:CX294)='III Plan Rates'!AM297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ294:DD294)='III Plan Rates'!AN297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF294:DL294)='III Plan Rates'!AO297, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A298","v":"Plan 281"},{"$f":"'III Plan Rates'!B298","v":0},{"$f":"'III Plan Rates'!D298","v":0},{"$f":"'III Plan Rates'!E298","v":0},{"$f":"'III Plan Rates'!F298","v":0},{"$f":"'III Plan Rates'!G298","v":0},{"$f":"'III Plan Rates'!J298","v":0},null,{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z298*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(I295:Q295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(T295:AB295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP295:AW295)='III Plan Rates'!AG298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY295:BA295)='III Plan Rates'!AH298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC295:BO295)='III Plan Rates'!AI298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ295:BZ295)='III Plan Rates'!AJ298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB295:CH295)='III Plan Rates'!AK298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ295:CS295)='III Plan Rates'!AL298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU295:CX295)='III Plan Rates'!AM298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ295:DD295)='III Plan Rates'!AN298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF295:DL295)='III Plan Rates'!AO298, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A299","v":"Plan 282"},{"$f":"'III Plan Rates'!B299","v":0},{"$f":"'III Plan Rates'!D299","v":0},{"$f":"'III Plan Rates'!E299","v":0},{"$f":"'III Plan Rates'!F299","v":0},{"$f":"'III Plan Rates'!G299","v":0},{"$f":"'III Plan Rates'!J299","v":0},null,{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z299*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(I296:Q296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(T296:AB296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP296:AW296)='III Plan Rates'!AG299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY296:BA296)='III Plan Rates'!AH299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC296:BO296)='III Plan Rates'!AI299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ296:BZ296)='III Plan Rates'!AJ299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB296:CH296)='III Plan Rates'!AK299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ296:CS296)='III Plan Rates'!AL299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU296:CX296)='III Plan Rates'!AM299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ296:DD296)='III Plan Rates'!AN299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF296:DL296)='III Plan Rates'!AO299, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A300","v":"Plan 283"},{"$f":"'III Plan Rates'!B300","v":0},{"$f":"'III Plan Rates'!D300","v":0},{"$f":"'III Plan Rates'!E300","v":0},{"$f":"'III Plan Rates'!F300","v":0},{"$f":"'III Plan Rates'!G300","v":0},{"$f":"'III Plan Rates'!J300","v":0},null,{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z300*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(I297:Q297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(T297:AB297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP297:AW297)='III Plan Rates'!AG300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY297:BA297)='III Plan Rates'!AH300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC297:BO297)='III Plan Rates'!AI300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ297:BZ297)='III Plan Rates'!AJ300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB297:CH297)='III Plan Rates'!AK300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ297:CS297)='III Plan Rates'!AL300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU297:CX297)='III Plan Rates'!AM300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ297:DD297)='III Plan Rates'!AN300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF297:DL297)='III Plan Rates'!AO300, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A301","v":"Plan 284"},{"$f":"'III Plan Rates'!B301","v":0},{"$f":"'III Plan Rates'!D301","v":0},{"$f":"'III Plan Rates'!E301","v":0},{"$f":"'III Plan Rates'!F301","v":0},{"$f":"'III Plan Rates'!G301","v":0},{"$f":"'III Plan Rates'!J301","v":0},null,{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z301*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(I298:Q298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(T298:AB298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP298:AW298)='III Plan Rates'!AG301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY298:BA298)='III Plan Rates'!AH301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC298:BO298)='III Plan Rates'!AI301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ298:BZ298)='III Plan Rates'!AJ301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB298:CH298)='III Plan Rates'!AK301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ298:CS298)='III Plan Rates'!AL301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU298:CX298)='III Plan Rates'!AM301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ298:DD298)='III Plan Rates'!AN301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF298:DL298)='III Plan Rates'!AO301, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A302","v":"Plan 285"},{"$f":"'III Plan Rates'!B302","v":0},{"$f":"'III Plan Rates'!D302","v":0},{"$f":"'III Plan Rates'!E302","v":0},{"$f":"'III Plan Rates'!F302","v":0},{"$f":"'III Plan Rates'!G302","v":0},{"$f":"'III Plan Rates'!J302","v":0},null,{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z302*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(I299:Q299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(T299:AB299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP299:AW299)='III Plan Rates'!AG302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY299:BA299)='III Plan Rates'!AH302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC299:BO299)='III Plan Rates'!AI302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ299:BZ299)='III Plan Rates'!AJ302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB299:CH299)='III Plan Rates'!AK302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ299:CS299)='III Plan Rates'!AL302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU299:CX299)='III Plan Rates'!AM302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ299:DD299)='III Plan Rates'!AN302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF299:DL299)='III Plan Rates'!AO302, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A303","v":"Plan 286"},{"$f":"'III Plan Rates'!B303","v":0},{"$f":"'III Plan Rates'!D303","v":0},{"$f":"'III Plan Rates'!E303","v":0},{"$f":"'III Plan Rates'!F303","v":0},{"$f":"'III Plan Rates'!G303","v":0},{"$f":"'III Plan Rates'!J303","v":0},null,{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z303*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(I300:Q300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(T300:AB300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP300:AW300)='III Plan Rates'!AG303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY300:BA300)='III Plan Rates'!AH303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC300:BO300)='III Plan Rates'!AI303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ300:BZ300)='III Plan Rates'!AJ303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB300:CH300)='III Plan Rates'!AK303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ300:CS300)='III Plan Rates'!AL303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU300:CX300)='III Plan Rates'!AM303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ300:DD300)='III Plan Rates'!AN303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF300:DL300)='III Plan Rates'!AO303, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A304","v":"Plan 287"},{"$f":"'III Plan Rates'!B304","v":0},{"$f":"'III Plan Rates'!D304","v":0},{"$f":"'III Plan Rates'!E304","v":0},{"$f":"'III Plan Rates'!F304","v":0},{"$f":"'III Plan Rates'!G304","v":0},{"$f":"'III Plan Rates'!J304","v":0},null,{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z304*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(I301:Q301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(T301:AB301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP301:AW301)='III Plan Rates'!AG304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY301:BA301)='III Plan Rates'!AH304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC301:BO301)='III Plan Rates'!AI304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ301:BZ301)='III Plan Rates'!AJ304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB301:CH301)='III Plan Rates'!AK304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ301:CS301)='III Plan Rates'!AL304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU301:CX301)='III Plan Rates'!AM304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ301:DD301)='III Plan Rates'!AN304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF301:DL301)='III Plan Rates'!AO304, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A305","v":"Plan 288"},{"$f":"'III Plan Rates'!B305","v":0},{"$f":"'III Plan Rates'!D305","v":0},{"$f":"'III Plan Rates'!E305","v":0},{"$f":"'III Plan Rates'!F305","v":0},{"$f":"'III Plan Rates'!G305","v":0},{"$f":"'III Plan Rates'!J305","v":0},null,{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z305*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(I302:Q302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(T302:AB302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP302:AW302)='III Plan Rates'!AG305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY302:BA302)='III Plan Rates'!AH305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC302:BO302)='III Plan Rates'!AI305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ302:BZ302)='III Plan Rates'!AJ305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB302:CH302)='III Plan Rates'!AK305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ302:CS302)='III Plan Rates'!AL305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU302:CX302)='III Plan Rates'!AM305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ302:DD302)='III Plan Rates'!AN305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF302:DL302)='III Plan Rates'!AO305, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A306","v":"Plan 289"},{"$f":"'III Plan Rates'!B306","v":0},{"$f":"'III Plan Rates'!D306","v":0},{"$f":"'III Plan Rates'!E306","v":0},{"$f":"'III Plan Rates'!F306","v":0},{"$f":"'III Plan Rates'!G306","v":0},{"$f":"'III Plan Rates'!J306","v":0},null,{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z306*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(I303:Q303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(T303:AB303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP303:AW303)='III Plan Rates'!AG306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY303:BA303)='III Plan Rates'!AH306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC303:BO303)='III Plan Rates'!AI306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ303:BZ303)='III Plan Rates'!AJ306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB303:CH303)='III Plan Rates'!AK306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ303:CS303)='III Plan Rates'!AL306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU303:CX303)='III Plan Rates'!AM306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ303:DD303)='III Plan Rates'!AN306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF303:DL303)='III Plan Rates'!AO306, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A307","v":"Plan 290"},{"$f":"'III Plan Rates'!B307","v":0},{"$f":"'III Plan Rates'!D307","v":0},{"$f":"'III Plan Rates'!E307","v":0},{"$f":"'III Plan Rates'!F307","v":0},{"$f":"'III Plan Rates'!G307","v":0},{"$f":"'III Plan Rates'!J307","v":0},null,{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z307*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(I304:Q304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(T304:AB304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP304:AW304)='III Plan Rates'!AG307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY304:BA304)='III Plan Rates'!AH307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC304:BO304)='III Plan Rates'!AI307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ304:BZ304)='III Plan Rates'!AJ307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB304:CH304)='III Plan Rates'!AK307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ304:CS304)='III Plan Rates'!AL307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU304:CX304)='III Plan Rates'!AM307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ304:DD304)='III Plan Rates'!AN307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF304:DL304)='III Plan Rates'!AO307, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A308","v":"Plan 291"},{"$f":"'III Plan Rates'!B308","v":0},{"$f":"'III Plan Rates'!D308","v":0},{"$f":"'III Plan Rates'!E308","v":0},{"$f":"'III Plan Rates'!F308","v":0},{"$f":"'III Plan Rates'!G308","v":0},{"$f":"'III Plan Rates'!J308","v":0},null,{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z308*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(I305:Q305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(T305:AB305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP305:AW305)='III Plan Rates'!AG308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY305:BA305)='III Plan Rates'!AH308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC305:BO305)='III Plan Rates'!AI308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ305:BZ305)='III Plan Rates'!AJ308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB305:CH305)='III Plan Rates'!AK308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ305:CS305)='III Plan Rates'!AL308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU305:CX305)='III Plan Rates'!AM308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ305:DD305)='III Plan Rates'!AN308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF305:DL305)='III Plan Rates'!AO308, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A309","v":"Plan 292"},{"$f":"'III Plan Rates'!B309","v":0},{"$f":"'III Plan Rates'!D309","v":0},{"$f":"'III Plan Rates'!E309","v":0},{"$f":"'III Plan Rates'!F309","v":0},{"$f":"'III Plan Rates'!G309","v":0},{"$f":"'III Plan Rates'!J309","v":0},null,{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z309*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(I306:Q306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(T306:AB306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP306:AW306)='III Plan Rates'!AG309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY306:BA306)='III Plan Rates'!AH309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC306:BO306)='III Plan Rates'!AI309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ306:BZ306)='III Plan Rates'!AJ309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB306:CH306)='III Plan Rates'!AK309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ306:CS306)='III Plan Rates'!AL309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU306:CX306)='III Plan Rates'!AM309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ306:DD306)='III Plan Rates'!AN309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF306:DL306)='III Plan Rates'!AO309, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A310","v":"Plan 293"},{"$f":"'III Plan Rates'!B310","v":0},{"$f":"'III Plan Rates'!D310","v":0},{"$f":"'III Plan Rates'!E310","v":0},{"$f":"'III Plan Rates'!F310","v":0},{"$f":"'III Plan Rates'!G310","v":0},{"$f":"'III Plan Rates'!J310","v":0},null,{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z310*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(I307:Q307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(T307:AB307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP307:AW307)='III Plan Rates'!AG310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY307:BA307)='III Plan Rates'!AH310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC307:BO307)='III Plan Rates'!AI310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ307:BZ307)='III Plan Rates'!AJ310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB307:CH307)='III Plan Rates'!AK310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ307:CS307)='III Plan Rates'!AL310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU307:CX307)='III Plan Rates'!AM310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ307:DD307)='III Plan Rates'!AN310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF307:DL307)='III Plan Rates'!AO310, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A311","v":"Plan 294"},{"$f":"'III Plan Rates'!B311","v":0},{"$f":"'III Plan Rates'!D311","v":0},{"$f":"'III Plan Rates'!E311","v":0},{"$f":"'III Plan Rates'!F311","v":0},{"$f":"'III Plan Rates'!G311","v":0},{"$f":"'III Plan Rates'!J311","v":0},null,{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z311*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(I308:Q308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(T308:AB308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP308:AW308)='III Plan Rates'!AG311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY308:BA308)='III Plan Rates'!AH311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC308:BO308)='III Plan Rates'!AI311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ308:BZ308)='III Plan Rates'!AJ311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB308:CH308)='III Plan Rates'!AK311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ308:CS308)='III Plan Rates'!AL311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU308:CX308)='III Plan Rates'!AM311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ308:DD308)='III Plan Rates'!AN311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF308:DL308)='III Plan Rates'!AO311, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A312","v":"Plan 295"},{"$f":"'III Plan Rates'!B312","v":0},{"$f":"'III Plan Rates'!D312","v":0},{"$f":"'III Plan Rates'!E312","v":0},{"$f":"'III Plan Rates'!F312","v":0},{"$f":"'III Plan Rates'!G312","v":0},{"$f":"'III Plan Rates'!J312","v":0},null,{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z312*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(I309:Q309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(T309:AB309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP309:AW309)='III Plan Rates'!AG312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY309:BA309)='III Plan Rates'!AH312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC309:BO309)='III Plan Rates'!AI312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ309:BZ309)='III Plan Rates'!AJ312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB309:CH309)='III Plan Rates'!AK312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ309:CS309)='III Plan Rates'!AL312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU309:CX309)='III Plan Rates'!AM312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ309:DD309)='III Plan Rates'!AN312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF309:DL309)='III Plan Rates'!AO312, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A313","v":"Plan 296"},{"$f":"'III Plan Rates'!B313","v":0},{"$f":"'III Plan Rates'!D313","v":0},{"$f":"'III Plan Rates'!E313","v":0},{"$f":"'III Plan Rates'!F313","v":0},{"$f":"'III Plan Rates'!G313","v":0},{"$f":"'III Plan Rates'!J313","v":0},null,{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z313*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(I310:Q310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(T310:AB310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP310:AW310)='III Plan Rates'!AG313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY310:BA310)='III Plan Rates'!AH313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC310:BO310)='III Plan Rates'!AI313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ310:BZ310)='III Plan Rates'!AJ313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB310:CH310)='III Plan Rates'!AK313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ310:CS310)='III Plan Rates'!AL313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU310:CX310)='III Plan Rates'!AM313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ310:DD310)='III Plan Rates'!AN313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF310:DL310)='III Plan Rates'!AO313, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A314","v":"Plan 297"},{"$f":"'III Plan Rates'!B314","v":0},{"$f":"'III Plan Rates'!D314","v":0},{"$f":"'III Plan Rates'!E314","v":0},{"$f":"'III Plan Rates'!F314","v":0},{"$f":"'III Plan Rates'!G314","v":0},{"$f":"'III Plan Rates'!J314","v":0},null,{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z314*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(I311:Q311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(T311:AB311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP311:AW311)='III Plan Rates'!AG314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY311:BA311)='III Plan Rates'!AH314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC311:BO311)='III Plan Rates'!AI314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ311:BZ311)='III Plan Rates'!AJ314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB311:CH311)='III Plan Rates'!AK314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ311:CS311)='III Plan Rates'!AL314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU311:CX311)='III Plan Rates'!AM314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ311:DD311)='III Plan Rates'!AN314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF311:DL311)='III Plan Rates'!AO314, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A315","v":"Plan 298"},{"$f":"'III Plan Rates'!B315","v":0},{"$f":"'III Plan Rates'!D315","v":0},{"$f":"'III Plan Rates'!E315","v":0},{"$f":"'III Plan Rates'!F315","v":0},{"$f":"'III Plan Rates'!G315","v":0},{"$f":"'III Plan Rates'!J315","v":0},null,{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z315*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(I312:Q312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(T312:AB312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP312:AW312)='III Plan Rates'!AG315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY312:BA312)='III Plan Rates'!AH315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC312:BO312)='III Plan Rates'!AI315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ312:BZ312)='III Plan Rates'!AJ315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB312:CH312)='III Plan Rates'!AK315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ312:CS312)='III Plan Rates'!AL315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU312:CX312)='III Plan Rates'!AM315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ312:DD312)='III Plan Rates'!AN315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF312:DL312)='III Plan Rates'!AO315, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A316","v":"Plan 299"},{"$f":"'III Plan Rates'!B316","v":0},{"$f":"'III Plan Rates'!D316","v":0},{"$f":"'III Plan Rates'!E316","v":0},{"$f":"'III Plan Rates'!F316","v":0},{"$f":"'III Plan Rates'!G316","v":0},{"$f":"'III Plan Rates'!J316","v":0},null,{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z316*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(I313:Q313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(T313:AB313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP313:AW313)='III Plan Rates'!AG316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY313:BA313)='III Plan Rates'!AH316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC313:BO313)='III Plan Rates'!AI316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ313:BZ313)='III Plan Rates'!AJ316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB313:CH313)='III Plan Rates'!AK316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ313:CS313)='III Plan Rates'!AL316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU313:CX313)='III Plan Rates'!AM316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ313:DD313)='III Plan Rates'!AN316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF313:DL313)='III Plan Rates'!AO316, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A317","v":"Plan 300"},{"$f":"'III Plan Rates'!B317","v":0},{"$f":"'III Plan Rates'!D317","v":0},{"$f":"'III Plan Rates'!E317","v":0},{"$f":"'III Plan Rates'!F317","v":0},{"$f":"'III Plan Rates'!G317","v":0},{"$f":"'III Plan Rates'!J317","v":0},null,{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$12","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$13","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$14","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$15","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$16","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$17","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$18","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$19","v":0},{"$f":"'III Plan Rates'!$Z317*'V Consumer Factors'!$M$20","v":0},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(I314:Q314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(T314:AB314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AP314:AW314)='III Plan Rates'!AG317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(AY314:BA314)='III Plan Rates'!AH317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BC314:BO314)='III Plan Rates'!AI317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BQ314:BZ314)='III Plan Rates'!AJ317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(CB314:CH314)='III Plan Rates'!AK317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ314:CS314)='III Plan Rates'!AL317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(CU314:CX314)='III Plan Rates'!AM317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(CZ314:DD314)='III Plan Rates'!AN317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DF314:DL314)='III Plan Rates'!AO317, \"Match\", \"Don't Match\")","v":"Match"}]

{"sheet":"IV B Plan Premiums SG Annual","index":7,"n_rows":314,"n_cols":150,"rows_kept":314,"cut":false,"hidden":false,"merged":[[9,74,9,149],[9,52,9,61],[9,63,9,72],[12,1,12,6],[9,8,9,17],[9,19,9,28],[9,30,9,39],[9,41,9,50]]}
["PA Rate Template Part IV B - Small Group Annual"]
["Table 11. Plan Premium Development for 21-Year-Old Non-Tobacco User"]
[]
[]
["Carrier Name:",null,{"$f":"'III Plan Rates'!C5","v":0}]
["Product(s):",null,{"$f":"'III Plan Rates'!C6","v":0}]
["Market Segment:",null,"Small Group"]
["Rate Effective Date:",null,{"$f":"'III Plan Rates'!C8","v":"2025-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Quarter 1 \"&YEAR(C8)-1&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 1 2024, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 1 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 1 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in Quarter 1, 21-year-old Non-Tobacco Premium PMPM ",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 2 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 2 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 3 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 3 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 4 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 4 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"TEXT('III Plan Rates'!C10,\"MM-DD-YYYY\")&\" Number of Covered Lives by County\"","v":"02-01-2024 Number of Covered Lives by County"}]
["Plan Number","HIOS Plan ID (Standard Component)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2024 Plan \nMarketing Name"},{"$f":"\"Discontinued, New, Modified, Existing (D,N,M,E) for \"&YEAR(C8)","v":"Discontinued, New, Modified, Existing (D,N,M,E) for 2025"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2025 HIOS Plan ID (If 1/1/2024 Plan Discontinued & Mapped)"},"Metallic Tier","Exchange On/Off or Off",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,"Clarion","Crawford","Erie","Forest","McKean","Mercer","Venango","Warren",1,"Cameron","Elk","Potter",2,"Bradford","Carbon","Clinton","Lackawanna","Luzerne","Lycoming","Monroe","Pike","Sullivan","Susquehanna","Tioga","Wayne","Wyoming",3,"Allegheny","Armstrong","Beaver","Butler","Fayette","Greene","Indiana","Lawrence","Washington","Westmoreland",4,"Bedford","Blair","Cambria","Clearfield","Huntingdon","Jefferson","Somerset",5,"Centre","Columbia","Lehigh","Mifflin","Montour","Northampton","Northumberland","Schuylkill","Snyder","Union",6,"Adams","Berks","Lancaster","York",7,"Bucks","Chester","Delaware","Montgomery","Philadelphia",8,"Cumberland","Dauphin","Franklin","Fulton","Juniata","Lebanon","Perry",9]
[]
["Totals","These cells auto-fill using the data entered in Table 10.",null,null,null,null,null,null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(I15:I314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(J15:J314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(K15:K314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(L15:L314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(M15:M314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(N15:N314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(O15:O314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(P15:P314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Q15:Q314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(R15:R314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(T15:T314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(U15:U314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(V15:V314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(W15:W314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(X15:X314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Y15:Y314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Z15:Z314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AA15:AA314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AB15:AB314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AC15:AC314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND(I13>0,T13>0),T13/I13-1,0)","v":0},{"$f":"IF(AND(J13>0,U13>0),U13/J13-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AE13:AM13,'III Plan Rates'!AG15:AO15)/SUM('III Plan Rates'!AG15:AO15)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AP15:AP314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AQ15:AQ314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AR15:AR314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AS15:AS314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AT15:AT314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AU15:AU314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AV15:AV314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AW15:AW314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AX15:AX314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AY15:AY314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BA15:BA314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BB15:BB314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BC15:BC314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BD15:BD314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BE15:BE314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BF15:BF314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BG15:BG314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BH15:BH314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BI15:BI314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BJ15:BJ314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BL15:BL314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BM15:BM314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BN15:BN314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BO15:BO314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BP15:BP314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BQ15:BQ314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BR15:BR314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BS15:BS314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BT15:BT314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BU15:BU314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"SUM(BW15:BW314)","v":0},{"$f":"SUM(BX15:BX314)","v":0},0,0,0,0,0,0,{"$f":"IF(SUM(BW13:CD13)='III Plan Rates'!AG15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,{"$f":"IF(SUM(CF13:CH13)='III Plan Rates'!AH15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CJ13:CV13)='III Plan Rates'!AI15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(CX13:DG13)='III Plan Rates'!AJ15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,{"$f":"IF(SUM(DI13:DO13)='III Plan Rates'!AK15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(DQ13:DZ13)='III Plan Rates'!AL15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,{"$f":"IF(SUM(EB13:EE13)='III Plan Rates'!AM15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,{"$f":"SUM(EJ15:EJ314)","v":0},0,{"$f":"IF(SUM(EG13:EK13)='III Plan Rates'!AN15, \"Match\", \"Don't Match\")","v":"Match"},0,0,0,0,0,0,0,{"$f":"IF(SUM(EM13:ES13)='III Plan Rates'!AO15, \"Match\", \"Don't Match\")","v":"Match"}]
[]
[{"$f":"'III Plan Rates'!A18","v":"Plan 1"},{"$f":"'III Plan Rates'!B18","v":0},{"$f":"'III Plan Rates'!D18","v":0},{"$f":"'III Plan Rates'!E18","v":0},{"$f":"'III Plan Rates'!F18","v":0},{"$f":"'III Plan Rates'!G18","v":0},{"$f":"'III Plan Rates'!J18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(I15:Q15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(T15:AB15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"IF(AND(I15>0,T15>0),T15/I15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J15>0,U15>0),U15/J15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K15>0,V15>0),V15/K15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L15>0,W15>0),W15/L15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M15>0,X15>0),X15/M15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N15>0,Y15>0),Y15/N15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O15>0,Z15>0),Z15/O15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P15>0,AA15>0),AA15/P15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q15>0,AB15>0),AB15/Q15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R15>0,AC15>0),AC15/R15-1,\"\")","v":""},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(AP15:AX15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(BA15:BI15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(BL15:BT15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW15:CD15)='III Plan Rates'!AG18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF15:CH15)='III Plan Rates'!AH18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ15:CV15)='III Plan Rates'!AI18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX15:DG15)='III Plan Rates'!AJ18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI15:DO15)='III Plan Rates'!AK18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ15:DZ15)='III Plan Rates'!AL18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB15:EE15)='III Plan Rates'!AM18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG15:EK15)='III Plan Rates'!AN18, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM15:ES15)='III Plan Rates'!AO18, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A19","v":"Plan 2"},{"$f":"'III Plan Rates'!B19","v":0},{"$f":"'III Plan Rates'!D19","v":0},{"$f":"'III Plan Rates'!E19","v":0},{"$f":"'III Plan Rates'!F19","v":0},{"$f":"'III Plan Rates'!G19","v":0},{"$f":"'III Plan Rates'!J19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(I16:Q16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(T16:AB16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"IF(AND(I16>0,T16>0),T16/I16-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(AP16:AX16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(BA16:BI16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(BL16:BT16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW16:CD16)='III Plan Rates'!AG19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF16:CH16)='III Plan Rates'!AH19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ16:CV16)='III Plan Rates'!AI19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX16:DG16)='III Plan Rates'!AJ19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI16:DO16)='III Plan Rates'!AK19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ16:DZ16)='III Plan Rates'!AL19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB16:EE16)='III Plan Rates'!AM19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG16:EK16)='III Plan Rates'!AN19, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM16:ES16)='III Plan Rates'!AO19, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A20","v":"Plan 3"},{"$f":"'III Plan Rates'!B20","v":0},{"$f":"'III Plan Rates'!D20","v":0},{"$f":"'III Plan Rates'!E20","v":0},{"$f":"'III Plan Rates'!F20","v":0},{"$f":"'III Plan Rates'!G20","v":0},{"$f":"'III Plan Rates'!J20","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(I17:Q17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(T17:AB17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(AP17:AX17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(BA17:BI17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(BL17:BT17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW17:CD17)='III Plan Rates'!AG20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF17:CH17)='III Plan Rates'!AH20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ17:CV17)='III Plan Rates'!AI20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX17:DG17)='III Plan Rates'!AJ20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI17:DO17)='III Plan Rates'!AK20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ17:DZ17)='III Plan Rates'!AL20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB17:EE17)='III Plan Rates'!AM20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG17:EK17)='III Plan Rates'!AN20, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM17:ES17)='III Plan Rates'!AO20, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A21","v":"Plan 4"},{"$f":"'III Plan Rates'!B21","v":0},{"$f":"'III Plan Rates'!D21","v":0},{"$f":"'III Plan Rates'!E21","v":0},{"$f":"'III Plan Rates'!F21","v":0},{"$f":"'III Plan Rates'!G21","v":0},{"$f":"'III Plan Rates'!J21","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(I18:Q18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(T18:AB18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(AP18:AX18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(BA18:BI18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(BL18:BT18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW18:CD18)='III Plan Rates'!AG21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF18:CH18)='III Plan Rates'!AH21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ18:CV18)='III Plan Rates'!AI21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX18:DG18)='III Plan Rates'!AJ21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI18:DO18)='III Plan Rates'!AK21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ18:DZ18)='III Plan Rates'!AL21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB18:EE18)='III Plan Rates'!AM21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG18:EK18)='III Plan Rates'!AN21, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM18:ES18)='III Plan Rates'!AO21, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A22","v":"Plan 5"},{"$f":"'III Plan Rates'!B22","v":0},{"$f":"'III Plan Rates'!D22","v":0},{"$f":"'III Plan Rates'!E22","v":0},{"$f":"'III Plan Rates'!F22","v":0},{"$f":"'III Plan Rates'!G22","v":0},{"$f":"'III Plan Rates'!J22","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(I19:Q19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(T19:AB19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(AP19:AX19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(BA19:BI19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(BL19:BT19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW19:CD19)='III Plan Rates'!AG22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF19:CH19)='III Plan Rates'!AH22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ19:CV19)='III Plan Rates'!AI22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX19:DG19)='III Plan Rates'!AJ22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI19:DO19)='III Plan Rates'!AK22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ19:DZ19)='III Plan Rates'!AL22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB19:EE19)='III Plan Rates'!AM22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG19:EK19)='III Plan Rates'!AN22, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM19:ES19)='III Plan Rates'!AO22, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A23","v":"Plan 6"},{"$f":"'III Plan Rates'!B23","v":0},{"$f":"'III Plan Rates'!D23","v":0},{"$f":"'III Plan Rates'!E23","v":0},{"$f":"'III Plan Rates'!F23","v":0},{"$f":"'III Plan Rates'!G23","v":0},{"$f":"'III Plan Rates'!J23","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(I20:Q20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(T20:AB20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(AP20:AX20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(BA20:BI20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(BL20:BT20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW20:CD20)='III Plan Rates'!AG23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF20:CH20)='III Plan Rates'!AH23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ20:CV20)='III Plan Rates'!AI23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX20:DG20)='III Plan Rates'!AJ23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI20:DO20)='III Plan Rates'!AK23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ20:DZ20)='III Plan Rates'!AL23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB20:EE20)='III Plan Rates'!AM23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG20:EK20)='III Plan Rates'!AN23, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM20:ES20)='III Plan Rates'!AO23, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A24","v":"Plan 7"},{"$f":"'III Plan Rates'!B24","v":0},{"$f":"'III Plan Rates'!D24","v":0},{"$f":"'III Plan Rates'!E24","v":0},{"$f":"'III Plan Rates'!F24","v":0},{"$f":"'III Plan Rates'!G24","v":0},{"$f":"'III Plan Rates'!J24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(I21:Q21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(T21:AB21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(AP21:AX21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(BA21:BI21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(BL21:BT21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW21:CD21)='III Plan Rates'!AG24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF21:CH21)='III Plan Rates'!AH24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ21:CV21)='III Plan Rates'!AI24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX21:DG21)='III Plan Rates'!AJ24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI21:DO21)='III Plan Rates'!AK24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ21:DZ21)='III Plan Rates'!AL24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB21:EE21)='III Plan Rates'!AM24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG21:EK21)='III Plan Rates'!AN24, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM21:ES21)='III Plan Rates'!AO24, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A25","v":"Plan 8"},{"$f":"'III Plan Rates'!B25","v":0},{"$f":"'III Plan Rates'!D25","v":0},{"$f":"'III Plan Rates'!E25","v":0},{"$f":"'III Plan Rates'!F25","v":0},{"$f":"'III Plan Rates'!G25","v":0},{"$f":"'III Plan Rates'!J25","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(I22:Q22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(T22:AB22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(AP22:AX22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(BA22:BI22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(BL22:BT22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW22:CD22)='III Plan Rates'!AG25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF22:CH22)='III Plan Rates'!AH25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ22:CV22)='III Plan Rates'!AI25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX22:DG22)='III Plan Rates'!AJ25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI22:DO22)='III Plan Rates'!AK25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ22:DZ22)='III Plan Rates'!AL25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB22:EE22)='III Plan Rates'!AM25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG22:EK22)='III Plan Rates'!AN25, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM22:ES22)='III Plan Rates'!AO25, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A26","v":"Plan 9"},{"$f":"'III Plan Rates'!B26","v":0},{"$f":"'III Plan Rates'!D26","v":0},{"$f":"'III Plan Rates'!E26","v":0},{"$f":"'III Plan Rates'!F26","v":0},{"$f":"'III Plan Rates'!G26","v":0},{"$f":"'III Plan Rates'!J26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(I23:Q23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(T23:AB23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(AP23:AX23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(BA23:BI23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(BL23:BT23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW23:CD23)='III Plan Rates'!AG26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF23:CH23)='III Plan Rates'!AH26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ23:CV23)='III Plan Rates'!AI26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX23:DG23)='III Plan Rates'!AJ26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI23:DO23)='III Plan Rates'!AK26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ23:DZ23)='III Plan Rates'!AL26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB23:EE23)='III Plan Rates'!AM26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG23:EK23)='III Plan Rates'!AN26, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM23:ES23)='III Plan Rates'!AO26, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A27","v":"Plan 10"},{"$f":"'III Plan Rates'!B27","v":0},{"$f":"'III Plan Rates'!D27","v":0},{"$f":"'III Plan Rates'!E27","v":0},{"$f":"'III Plan Rates'!F27","v":0},{"$f":"'III Plan Rates'!G27","v":0},{"$f":"'III Plan Rates'!J27","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(I24:Q24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(T24:AB24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(AP24:AX24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(BA24:BI24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(BL24:BT24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW24:CD24)='III Plan Rates'!AG27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF24:CH24)='III Plan Rates'!AH27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ24:CV24)='III Plan Rates'!AI27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX24:DG24)='III Plan Rates'!AJ27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI24:DO24)='III Plan Rates'!AK27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ24:DZ24)='III Plan Rates'!AL27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB24:EE24)='III Plan Rates'!AM27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG24:EK24)='III Plan Rates'!AN27, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM24:ES24)='III Plan Rates'!AO27, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A28","v":"Plan 11"},{"$f":"'III Plan Rates'!B28","v":0},{"$f":"'III Plan Rates'!D28","v":0},{"$f":"'III Plan Rates'!E28","v":0},{"$f":"'III Plan Rates'!F28","v":0},{"$f":"'III Plan Rates'!G28","v":0},{"$f":"'III Plan Rates'!J28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(I25:Q25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(T25:AB25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(AP25:AX25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(BA25:BI25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(BL25:BT25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW25:CD25)='III Plan Rates'!AG28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF25:CH25)='III Plan Rates'!AH28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ25:CV25)='III Plan Rates'!AI28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX25:DG25)='III Plan Rates'!AJ28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI25:DO25)='III Plan Rates'!AK28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ25:DZ25)='III Plan Rates'!AL28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB25:EE25)='III Plan Rates'!AM28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG25:EK25)='III Plan Rates'!AN28, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM25:ES25)='III Plan Rates'!AO28, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A29","v":"Plan 12"},{"$f":"'III Plan Rates'!B29","v":0},{"$f":"'III Plan Rates'!D29","v":0},{"$f":"'III Plan Rates'!E29","v":0},{"$f":"'III Plan Rates'!F29","v":0},{"$f":"'III Plan Rates'!G29","v":0},{"$f":"'III Plan Rates'!J29","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(I26:Q26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(T26:AB26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(AP26:AX26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(BA26:BI26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(BL26:BT26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW26:CD26)='III Plan Rates'!AG29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF26:CH26)='III Plan Rates'!AH29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ26:CV26)='III Plan Rates'!AI29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX26:DG26)='III Plan Rates'!AJ29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI26:DO26)='III Plan Rates'!AK29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ26:DZ26)='III Plan Rates'!AL29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB26:EE26)='III Plan Rates'!AM29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG26:EK26)='III Plan Rates'!AN29, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM26:ES26)='III Plan Rates'!AO29, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A30","v":"Plan 13"},{"$f":"'III Plan Rates'!B30","v":0},{"$f":"'III Plan Rates'!D30","v":0},{"$f":"'III Plan Rates'!E30","v":0},{"$f":"'III Plan Rates'!F30","v":0},{"$f":"'III Plan Rates'!G30","v":0},{"$f":"'III Plan Rates'!J30","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(I27:Q27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(T27:AB27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(AP27:AX27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(BA27:BI27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(BL27:BT27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW27:CD27)='III Plan Rates'!AG30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF27:CH27)='III Plan Rates'!AH30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ27:CV27)='III Plan Rates'!AI30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX27:DG27)='III Plan Rates'!AJ30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI27:DO27)='III Plan Rates'!AK30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ27:DZ27)='III Plan Rates'!AL30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB27:EE27)='III Plan Rates'!AM30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG27:EK27)='III Plan Rates'!AN30, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM27:ES27)='III Plan Rates'!AO30, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A31","v":"Plan 14"},{"$f":"'III Plan Rates'!B31","v":0},{"$f":"'III Plan Rates'!D31","v":0},{"$f":"'III Plan Rates'!E31","v":0},{"$f":"'III Plan Rates'!F31","v":0},{"$f":"'III Plan Rates'!G31","v":0},{"$f":"'III Plan Rates'!J31","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(I28:Q28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(T28:AB28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(AP28:AX28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(BA28:BI28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(BL28:BT28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW28:CD28)='III Plan Rates'!AG31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF28:CH28)='III Plan Rates'!AH31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ28:CV28)='III Plan Rates'!AI31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX28:DG28)='III Plan Rates'!AJ31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI28:DO28)='III Plan Rates'!AK31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ28:DZ28)='III Plan Rates'!AL31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB28:EE28)='III Plan Rates'!AM31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG28:EK28)='III Plan Rates'!AN31, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM28:ES28)='III Plan Rates'!AO31, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A32","v":"Plan 15"},{"$f":"'III Plan Rates'!B32","v":0},{"$f":"'III Plan Rates'!D32","v":0},{"$f":"'III Plan Rates'!E32","v":0},{"$f":"'III Plan Rates'!F32","v":0},{"$f":"'III Plan Rates'!G32","v":0},{"$f":"'III Plan Rates'!J32","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(I29:Q29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(T29:AB29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(AP29:AX29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(BA29:BI29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(BL29:BT29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW29:CD29)='III Plan Rates'!AG32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF29:CH29)='III Plan Rates'!AH32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ29:CV29)='III Plan Rates'!AI32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX29:DG29)='III Plan Rates'!AJ32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI29:DO29)='III Plan Rates'!AK32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ29:DZ29)='III Plan Rates'!AL32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB29:EE29)='III Plan Rates'!AM32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG29:EK29)='III Plan Rates'!AN32, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM29:ES29)='III Plan Rates'!AO32, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A33","v":"Plan 16"},{"$f":"'III Plan Rates'!B33","v":0},{"$f":"'III Plan Rates'!D33","v":0},{"$f":"'III Plan Rates'!E33","v":0},{"$f":"'III Plan Rates'!F33","v":0},{"$f":"'III Plan Rates'!G33","v":0},{"$f":"'III Plan Rates'!J33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(I30:Q30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(T30:AB30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(AP30:AX30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(BA30:BI30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(BL30:BT30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW30:CD30)='III Plan Rates'!AG33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF30:CH30)='III Plan Rates'!AH33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ30:CV30)='III Plan Rates'!AI33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX30:DG30)='III Plan Rates'!AJ33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI30:DO30)='III Plan Rates'!AK33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ30:DZ30)='III Plan Rates'!AL33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB30:EE30)='III Plan Rates'!AM33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG30:EK30)='III Plan Rates'!AN33, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM30:ES30)='III Plan Rates'!AO33, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A34","v":"Plan 17"},{"$f":"'III Plan Rates'!B34","v":0},{"$f":"'III Plan Rates'!D34","v":0},{"$f":"'III Plan Rates'!E34","v":0},{"$f":"'III Plan Rates'!F34","v":0},{"$f":"'III Plan Rates'!G34","v":0},{"$f":"'III Plan Rates'!J34","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(I31:Q31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(T31:AB31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(AP31:AX31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(BA31:BI31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(BL31:BT31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW31:CD31)='III Plan Rates'!AG34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF31:CH31)='III Plan Rates'!AH34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ31:CV31)='III Plan Rates'!AI34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX31:DG31)='III Plan Rates'!AJ34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI31:DO31)='III Plan Rates'!AK34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ31:DZ31)='III Plan Rates'!AL34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB31:EE31)='III Plan Rates'!AM34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG31:EK31)='III Plan Rates'!AN34, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM31:ES31)='III Plan Rates'!AO34, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A35","v":"Plan 18"},{"$f":"'III Plan Rates'!B35","v":0},{"$f":"'III Plan Rates'!D35","v":0},{"$f":"'III Plan Rates'!E35","v":0},{"$f":"'III Plan Rates'!F35","v":0},{"$f":"'III Plan Rates'!G35","v":0},{"$f":"'III Plan Rates'!J35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(I32:Q32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(T32:AB32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(AP32:AX32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(BA32:BI32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(BL32:BT32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW32:CD32)='III Plan Rates'!AG35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF32:CH32)='III Plan Rates'!AH35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ32:CV32)='III Plan Rates'!AI35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX32:DG32)='III Plan Rates'!AJ35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI32:DO32)='III Plan Rates'!AK35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ32:DZ32)='III Plan Rates'!AL35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB32:EE32)='III Plan Rates'!AM35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG32:EK32)='III Plan Rates'!AN35, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM32:ES32)='III Plan Rates'!AO35, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A36","v":"Plan 19"},{"$f":"'III Plan Rates'!B36","v":0},{"$f":"'III Plan Rates'!D36","v":0},{"$f":"'III Plan Rates'!E36","v":0},{"$f":"'III Plan Rates'!F36","v":0},{"$f":"'III Plan Rates'!G36","v":0},{"$f":"'III Plan Rates'!J36","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(I33:Q33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(T33:AB33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(AP33:AX33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(BA33:BI33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(BL33:BT33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW33:CD33)='III Plan Rates'!AG36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF33:CH33)='III Plan Rates'!AH36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ33:CV33)='III Plan Rates'!AI36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX33:DG33)='III Plan Rates'!AJ36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI33:DO33)='III Plan Rates'!AK36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ33:DZ33)='III Plan Rates'!AL36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB33:EE33)='III Plan Rates'!AM36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG33:EK33)='III Plan Rates'!AN36, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM33:ES33)='III Plan Rates'!AO36, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A37","v":"Plan 20"},{"$f":"'III Plan Rates'!B37","v":0},{"$f":"'III Plan Rates'!D37","v":0},{"$f":"'III Plan Rates'!E37","v":0},{"$f":"'III Plan Rates'!F37","v":0},{"$f":"'III Plan Rates'!G37","v":0},{"$f":"'III Plan Rates'!J37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(I34:Q34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(T34:AB34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(AP34:AX34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(BA34:BI34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(BL34:BT34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW34:CD34)='III Plan Rates'!AG37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF34:CH34)='III Plan Rates'!AH37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ34:CV34)='III Plan Rates'!AI37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX34:DG34)='III Plan Rates'!AJ37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI34:DO34)='III Plan Rates'!AK37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ34:DZ34)='III Plan Rates'!AL37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB34:EE34)='III Plan Rates'!AM37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG34:EK34)='III Plan Rates'!AN37, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM34:ES34)='III Plan Rates'!AO37, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A38","v":"Plan 21"},{"$f":"'III Plan Rates'!B38","v":0},{"$f":"'III Plan Rates'!D38","v":0},{"$f":"'III Plan Rates'!E38","v":0},{"$f":"'III Plan Rates'!F38","v":0},{"$f":"'III Plan Rates'!G38","v":0},{"$f":"'III Plan Rates'!J38","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(I35:Q35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(T35:AB35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(AP35:AX35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(BA35:BI35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(BL35:BT35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW35:CD35)='III Plan Rates'!AG38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF35:CH35)='III Plan Rates'!AH38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ35:CV35)='III Plan Rates'!AI38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX35:DG35)='III Plan Rates'!AJ38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI35:DO35)='III Plan Rates'!AK38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ35:DZ35)='III Plan Rates'!AL38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB35:EE35)='III Plan Rates'!AM38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG35:EK35)='III Plan Rates'!AN38, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM35:ES35)='III Plan Rates'!AO38, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A39","v":"Plan 22"},{"$f":"'III Plan Rates'!B39","v":0},{"$f":"'III Plan Rates'!D39","v":0},{"$f":"'III Plan Rates'!E39","v":0},{"$f":"'III Plan Rates'!F39","v":0},{"$f":"'III Plan Rates'!G39","v":0},{"$f":"'III Plan Rates'!J39","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(I36:Q36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(T36:AB36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(AP36:AX36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(BA36:BI36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(BL36:BT36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW36:CD36)='III Plan Rates'!AG39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF36:CH36)='III Plan Rates'!AH39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ36:CV36)='III Plan Rates'!AI39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX36:DG36)='III Plan Rates'!AJ39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI36:DO36)='III Plan Rates'!AK39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ36:DZ36)='III Plan Rates'!AL39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB36:EE36)='III Plan Rates'!AM39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG36:EK36)='III Plan Rates'!AN39, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM36:ES36)='III Plan Rates'!AO39, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A40","v":"Plan 23"},{"$f":"'III Plan Rates'!B40","v":0},{"$f":"'III Plan Rates'!D40","v":0},{"$f":"'III Plan Rates'!E40","v":0},{"$f":"'III Plan Rates'!F40","v":0},{"$f":"'III Plan Rates'!G40","v":0},{"$f":"'III Plan Rates'!J40","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(I37:Q37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(T37:AB37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(AP37:AX37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(BA37:BI37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(BL37:BT37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW37:CD37)='III Plan Rates'!AG40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF37:CH37)='III Plan Rates'!AH40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ37:CV37)='III Plan Rates'!AI40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX37:DG37)='III Plan Rates'!AJ40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI37:DO37)='III Plan Rates'!AK40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ37:DZ37)='III Plan Rates'!AL40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB37:EE37)='III Plan Rates'!AM40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG37:EK37)='III Plan Rates'!AN40, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM37:ES37)='III Plan Rates'!AO40, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A41","v":"Plan 24"},{"$f":"'III Plan Rates'!B41","v":0},{"$f":"'III Plan Rates'!D41","v":0},{"$f":"'III Plan Rates'!E41","v":0},{"$f":"'III Plan Rates'!F41","v":0},{"$f":"'III Plan Rates'!G41","v":0},{"$f":"'III Plan Rates'!J41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(I38:Q38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(T38:AB38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(AP38:AX38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(BA38:BI38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(BL38:BT38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW38:CD38)='III Plan Rates'!AG41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF38:CH38)='III Plan Rates'!AH41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ38:CV38)='III Plan Rates'!AI41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX38:DG38)='III Plan Rates'!AJ41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI38:DO38)='III Plan Rates'!AK41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ38:DZ38)='III Plan Rates'!AL41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB38:EE38)='III Plan Rates'!AM41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG38:EK38)='III Plan Rates'!AN41, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM38:ES38)='III Plan Rates'!AO41, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A42","v":"Plan 25"},{"$f":"'III Plan Rates'!B42","v":0},{"$f":"'III Plan Rates'!D42","v":0},{"$f":"'III Plan Rates'!E42","v":0},{"$f":"'III Plan Rates'!F42","v":0},{"$f":"'III Plan Rates'!G42","v":0},{"$f":"'III Plan Rates'!J42","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(I39:Q39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(T39:AB39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(AP39:AX39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(BA39:BI39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(BL39:BT39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW39:CD39)='III Plan Rates'!AG42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF39:CH39)='III Plan Rates'!AH42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ39:CV39)='III Plan Rates'!AI42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX39:DG39)='III Plan Rates'!AJ42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI39:DO39)='III Plan Rates'!AK42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ39:DZ39)='III Plan Rates'!AL42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB39:EE39)='III Plan Rates'!AM42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG39:EK39)='III Plan Rates'!AN42, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM39:ES39)='III Plan Rates'!AO42, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A43","v":"Plan 26"},{"$f":"'III Plan Rates'!B43","v":0},{"$f":"'III Plan Rates'!D43","v":0},{"$f":"'III Plan Rates'!E43","v":0},{"$f":"'III Plan Rates'!F43","v":0},{"$f":"'III Plan Rates'!G43","v":0},{"$f":"'III Plan Rates'!J43","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(I40:Q40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(T40:AB40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(AP40:AX40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(BA40:BI40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(BL40:BT40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW40:CD40)='III Plan Rates'!AG43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF40:CH40)='III Plan Rates'!AH43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ40:CV40)='III Plan Rates'!AI43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX40:DG40)='III Plan Rates'!AJ43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI40:DO40)='III Plan Rates'!AK43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ40:DZ40)='III Plan Rates'!AL43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB40:EE40)='III Plan Rates'!AM43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG40:EK40)='III Plan Rates'!AN43, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM40:ES40)='III Plan Rates'!AO43, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A44","v":"Plan 27"},{"$f":"'III Plan Rates'!B44","v":0},{"$f":"'III Plan Rates'!D44","v":0},{"$f":"'III Plan Rates'!E44","v":0},{"$f":"'III Plan Rates'!F44","v":0},{"$f":"'III Plan Rates'!G44","v":0},{"$f":"'III Plan Rates'!J44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(I41:Q41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(T41:AB41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(AP41:AX41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(BA41:BI41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(BL41:BT41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW41:CD41)='III Plan Rates'!AG44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF41:CH41)='III Plan Rates'!AH44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ41:CV41)='III Plan Rates'!AI44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX41:DG41)='III Plan Rates'!AJ44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI41:DO41)='III Plan Rates'!AK44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ41:DZ41)='III Plan Rates'!AL44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB41:EE41)='III Plan Rates'!AM44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG41:EK41)='III Plan Rates'!AN44, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM41:ES41)='III Plan Rates'!AO44, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A45","v":"Plan 28"},{"$f":"'III Plan Rates'!B45","v":0},{"$f":"'III Plan Rates'!D45","v":0},{"$f":"'III Plan Rates'!E45","v":0},{"$f":"'III Plan Rates'!F45","v":0},{"$f":"'III Plan Rates'!G45","v":0},{"$f":"'III Plan Rates'!J45","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(I42:Q42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(T42:AB42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(AP42:AX42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(BA42:BI42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(BL42:BT42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW42:CD42)='III Plan Rates'!AG45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF42:CH42)='III Plan Rates'!AH45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ42:CV42)='III Plan Rates'!AI45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX42:DG42)='III Plan Rates'!AJ45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI42:DO42)='III Plan Rates'!AK45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ42:DZ42)='III Plan Rates'!AL45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB42:EE42)='III Plan Rates'!AM45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG42:EK42)='III Plan Rates'!AN45, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM42:ES42)='III Plan Rates'!AO45, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A46","v":"Plan 29"},{"$f":"'III Plan Rates'!B46","v":0},{"$f":"'III Plan Rates'!D46","v":0},{"$f":"'III Plan Rates'!E46","v":0},{"$f":"'III Plan Rates'!F46","v":0},{"$f":"'III Plan Rates'!G46","v":0},{"$f":"'III Plan Rates'!J46","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(I43:Q43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(T43:AB43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(AP43:AX43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(BA43:BI43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(BL43:BT43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW43:CD43)='III Plan Rates'!AG46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF43:CH43)='III Plan Rates'!AH46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ43:CV43)='III Plan Rates'!AI46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX43:DG43)='III Plan Rates'!AJ46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI43:DO43)='III Plan Rates'!AK46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ43:DZ43)='III Plan Rates'!AL46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB43:EE43)='III Plan Rates'!AM46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG43:EK43)='III Plan Rates'!AN46, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM43:ES43)='III Plan Rates'!AO46, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A47","v":"Plan 30"},{"$f":"'III Plan Rates'!B47","v":0},{"$f":"'III Plan Rates'!D47","v":0},{"$f":"'III Plan Rates'!E47","v":0},{"$f":"'III Plan Rates'!F47","v":0},{"$f":"'III Plan Rates'!G47","v":0},{"$f":"'III Plan Rates'!J47","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(I44:Q44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(T44:AB44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(AP44:AX44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(BA44:BI44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(BL44:BT44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW44:CD44)='III Plan Rates'!AG47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF44:CH44)='III Plan Rates'!AH47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ44:CV44)='III Plan Rates'!AI47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX44:DG44)='III Plan Rates'!AJ47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI44:DO44)='III Plan Rates'!AK47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ44:DZ44)='III Plan Rates'!AL47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB44:EE44)='III Plan Rates'!AM47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG44:EK44)='III Plan Rates'!AN47, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM44:ES44)='III Plan Rates'!AO47, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A48","v":"Plan 31"},{"$f":"'III Plan Rates'!B48","v":0},{"$f":"'III Plan Rates'!D48","v":0},{"$f":"'III Plan Rates'!E48","v":0},{"$f":"'III Plan Rates'!F48","v":0},{"$f":"'III Plan Rates'!G48","v":0},{"$f":"'III Plan Rates'!J48","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(I45:Q45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(T45:AB45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(AP45:AX45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(BA45:BI45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(BL45:BT45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW45:CD45)='III Plan Rates'!AG48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF45:CH45)='III Plan Rates'!AH48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ45:CV45)='III Plan Rates'!AI48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX45:DG45)='III Plan Rates'!AJ48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI45:DO45)='III Plan Rates'!AK48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ45:DZ45)='III Plan Rates'!AL48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB45:EE45)='III Plan Rates'!AM48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG45:EK45)='III Plan Rates'!AN48, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM45:ES45)='III Plan Rates'!AO48, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A49","v":"Plan 32"},{"$f":"'III Plan Rates'!B49","v":0},{"$f":"'III Plan Rates'!D49","v":0},{"$f":"'III Plan Rates'!E49","v":0},{"$f":"'III Plan Rates'!F49","v":0},{"$f":"'III Plan Rates'!G49","v":0},{"$f":"'III Plan Rates'!J49","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(I46:Q46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(T46:AB46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(AP46:AX46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(BA46:BI46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(BL46:BT46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW46:CD46)='III Plan Rates'!AG49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF46:CH46)='III Plan Rates'!AH49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ46:CV46)='III Plan Rates'!AI49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX46:DG46)='III Plan Rates'!AJ49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI46:DO46)='III Plan Rates'!AK49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ46:DZ46)='III Plan Rates'!AL49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB46:EE46)='III Plan Rates'!AM49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG46:EK46)='III Plan Rates'!AN49, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM46:ES46)='III Plan Rates'!AO49, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A50","v":"Plan 33"},{"$f":"'III Plan Rates'!B50","v":0},{"$f":"'III Plan Rates'!D50","v":0},{"$f":"'III Plan Rates'!E50","v":0},{"$f":"'III Plan Rates'!F50","v":0},{"$f":"'III Plan Rates'!G50","v":0},{"$f":"'III Plan Rates'!J50","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(I47:Q47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(T47:AB47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(AP47:AX47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(BA47:BI47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(BL47:BT47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW47:CD47)='III Plan Rates'!AG50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF47:CH47)='III Plan Rates'!AH50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ47:CV47)='III Plan Rates'!AI50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX47:DG47)='III Plan Rates'!AJ50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI47:DO47)='III Plan Rates'!AK50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ47:DZ47)='III Plan Rates'!AL50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB47:EE47)='III Plan Rates'!AM50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG47:EK47)='III Plan Rates'!AN50, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM47:ES47)='III Plan Rates'!AO50, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A51","v":"Plan 34"},{"$f":"'III Plan Rates'!B51","v":0},{"$f":"'III Plan Rates'!D51","v":0},{"$f":"'III Plan Rates'!E51","v":0},{"$f":"'III Plan Rates'!F51","v":0},{"$f":"'III Plan Rates'!G51","v":0},{"$f":"'III Plan Rates'!J51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(I48:Q48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(T48:AB48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(AP48:AX48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(BA48:BI48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(BL48:BT48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW48:CD48)='III Plan Rates'!AG51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF48:CH48)='III Plan Rates'!AH51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ48:CV48)='III Plan Rates'!AI51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX48:DG48)='III Plan Rates'!AJ51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI48:DO48)='III Plan Rates'!AK51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ48:DZ48)='III Plan Rates'!AL51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB48:EE48)='III Plan Rates'!AM51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG48:EK48)='III Plan Rates'!AN51, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM48:ES48)='III Plan Rates'!AO51, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A52","v":"Plan 35"},{"$f":"'III Plan Rates'!B52","v":0},{"$f":"'III Plan Rates'!D52","v":0},{"$f":"'III Plan Rates'!E52","v":0},{"$f":"'III Plan Rates'!F52","v":0},{"$f":"'III Plan Rates'!G52","v":0},{"$f":"'III Plan Rates'!J52","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(I49:Q49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(T49:AB49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(AP49:AX49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(BA49:BI49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(BL49:BT49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW49:CD49)='III Plan Rates'!AG52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF49:CH49)='III Plan Rates'!AH52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ49:CV49)='III Plan Rates'!AI52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX49:DG49)='III Plan Rates'!AJ52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI49:DO49)='III Plan Rates'!AK52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ49:DZ49)='III Plan Rates'!AL52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB49:EE49)='III Plan Rates'!AM52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG49:EK49)='III Plan Rates'!AN52, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM49:ES49)='III Plan Rates'!AO52, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A53","v":"Plan 36"},{"$f":"'III Plan Rates'!B53","v":0},{"$f":"'III Plan Rates'!D53","v":0},{"$f":"'III Plan Rates'!E53","v":0},{"$f":"'III Plan Rates'!F53","v":0},{"$f":"'III Plan Rates'!G53","v":0},{"$f":"'III Plan Rates'!J53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(I50:Q50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(T50:AB50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(AP50:AX50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(BA50:BI50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(BL50:BT50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW50:CD50)='III Plan Rates'!AG53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF50:CH50)='III Plan Rates'!AH53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ50:CV50)='III Plan Rates'!AI53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX50:DG50)='III Plan Rates'!AJ53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI50:DO50)='III Plan Rates'!AK53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ50:DZ50)='III Plan Rates'!AL53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB50:EE50)='III Plan Rates'!AM53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG50:EK50)='III Plan Rates'!AN53, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM50:ES50)='III Plan Rates'!AO53, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A54","v":"Plan 37"},{"$f":"'III Plan Rates'!B54","v":0},{"$f":"'III Plan Rates'!D54","v":0},{"$f":"'III Plan Rates'!E54","v":0},{"$f":"'III Plan Rates'!F54","v":0},{"$f":"'III Plan Rates'!G54","v":0},{"$f":"'III Plan Rates'!J54","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(I51:Q51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(T51:AB51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(AP51:AX51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(BA51:BI51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(BL51:BT51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW51:CD51)='III Plan Rates'!AG54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF51:CH51)='III Plan Rates'!AH54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ51:CV51)='III Plan Rates'!AI54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX51:DG51)='III Plan Rates'!AJ54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI51:DO51)='III Plan Rates'!AK54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ51:DZ51)='III Plan Rates'!AL54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB51:EE51)='III Plan Rates'!AM54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG51:EK51)='III Plan Rates'!AN54, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM51:ES51)='III Plan Rates'!AO54, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A55","v":"Plan 38"},{"$f":"'III Plan Rates'!B55","v":0},{"$f":"'III Plan Rates'!D55","v":0},{"$f":"'III Plan Rates'!E55","v":0},{"$f":"'III Plan Rates'!F55","v":0},{"$f":"'III Plan Rates'!G55","v":0},{"$f":"'III Plan Rates'!J55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(I52:Q52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(T52:AB52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(AP52:AX52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(BA52:BI52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(BL52:BT52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW52:CD52)='III Plan Rates'!AG55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF52:CH52)='III Plan Rates'!AH55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ52:CV52)='III Plan Rates'!AI55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX52:DG52)='III Plan Rates'!AJ55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI52:DO52)='III Plan Rates'!AK55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ52:DZ52)='III Plan Rates'!AL55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB52:EE52)='III Plan Rates'!AM55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG52:EK52)='III Plan Rates'!AN55, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM52:ES52)='III Plan Rates'!AO55, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A56","v":"Plan 39"},{"$f":"'III Plan Rates'!B56","v":0},{"$f":"'III Plan Rates'!D56","v":0},{"$f":"'III Plan Rates'!E56","v":0},{"$f":"'III Plan Rates'!F56","v":0},{"$f":"'III Plan Rates'!G56","v":0},{"$f":"'III Plan Rates'!J56","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(I53:Q53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(T53:AB53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(AP53:AX53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(BA53:BI53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(BL53:BT53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW53:CD53)='III Plan Rates'!AG56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF53:CH53)='III Plan Rates'!AH56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ53:CV53)='III Plan Rates'!AI56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX53:DG53)='III Plan Rates'!AJ56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI53:DO53)='III Plan Rates'!AK56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ53:DZ53)='III Plan Rates'!AL56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB53:EE53)='III Plan Rates'!AM56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG53:EK53)='III Plan Rates'!AN56, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM53:ES53)='III Plan Rates'!AO56, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A57","v":"Plan 40"},{"$f":"'III Plan Rates'!B57","v":0},{"$f":"'III Plan Rates'!D57","v":0},{"$f":"'III Plan Rates'!E57","v":0},{"$f":"'III Plan Rates'!F57","v":0},{"$f":"'III Plan Rates'!G57","v":0},{"$f":"'III Plan Rates'!J57","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(I54:Q54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(T54:AB54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(AP54:AX54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(BA54:BI54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(BL54:BT54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW54:CD54)='III Plan Rates'!AG57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF54:CH54)='III Plan Rates'!AH57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ54:CV54)='III Plan Rates'!AI57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX54:DG54)='III Plan Rates'!AJ57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI54:DO54)='III Plan Rates'!AK57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ54:DZ54)='III Plan Rates'!AL57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB54:EE54)='III Plan Rates'!AM57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG54:EK54)='III Plan Rates'!AN57, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM54:ES54)='III Plan Rates'!AO57, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A58","v":"Plan 41"},{"$f":"'III Plan Rates'!B58","v":0},{"$f":"'III Plan Rates'!D58","v":0},{"$f":"'III Plan Rates'!E58","v":0},{"$f":"'III Plan Rates'!F58","v":0},{"$f":"'III Plan Rates'!G58","v":0},{"$f":"'III Plan Rates'!J58","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(I55:Q55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(T55:AB55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(AP55:AX55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(BA55:BI55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(BL55:BT55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW55:CD55)='III Plan Rates'!AG58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF55:CH55)='III Plan Rates'!AH58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ55:CV55)='III Plan Rates'!AI58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX55:DG55)='III Plan Rates'!AJ58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI55:DO55)='III Plan Rates'!AK58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ55:DZ55)='III Plan Rates'!AL58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB55:EE55)='III Plan Rates'!AM58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG55:EK55)='III Plan Rates'!AN58, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM55:ES55)='III Plan Rates'!AO58, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A59","v":"Plan 42"},{"$f":"'III Plan Rates'!B59","v":0},{"$f":"'III Plan Rates'!D59","v":0},{"$f":"'III Plan Rates'!E59","v":0},{"$f":"'III Plan Rates'!F59","v":0},{"$f":"'III Plan Rates'!G59","v":0},{"$f":"'III Plan Rates'!J59","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(I56:Q56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(T56:AB56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(AP56:AX56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(BA56:BI56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(BL56:BT56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW56:CD56)='III Plan Rates'!AG59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF56:CH56)='III Plan Rates'!AH59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ56:CV56)='III Plan Rates'!AI59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX56:DG56)='III Plan Rates'!AJ59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI56:DO56)='III Plan Rates'!AK59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ56:DZ56)='III Plan Rates'!AL59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB56:EE56)='III Plan Rates'!AM59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG56:EK56)='III Plan Rates'!AN59, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM56:ES56)='III Plan Rates'!AO59, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A60","v":"Plan 43"},{"$f":"'III Plan Rates'!B60","v":0},{"$f":"'III Plan Rates'!D60","v":0},{"$f":"'III Plan Rates'!E60","v":0},{"$f":"'III Plan Rates'!F60","v":0},{"$f":"'III Plan Rates'!G60","v":0},{"$f":"'III Plan Rates'!J60","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(I57:Q57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(T57:AB57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(AP57:AX57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(BA57:BI57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(BL57:BT57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW57:CD57)='III Plan Rates'!AG60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF57:CH57)='III Plan Rates'!AH60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ57:CV57)='III Plan Rates'!AI60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX57:DG57)='III Plan Rates'!AJ60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI57:DO57)='III Plan Rates'!AK60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ57:DZ57)='III Plan Rates'!AL60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB57:EE57)='III Plan Rates'!AM60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG57:EK57)='III Plan Rates'!AN60, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM57:ES57)='III Plan Rates'!AO60, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A61","v":"Plan 44"},{"$f":"'III Plan Rates'!B61","v":0},{"$f":"'III Plan Rates'!D61","v":0},{"$f":"'III Plan Rates'!E61","v":0},{"$f":"'III Plan Rates'!F61","v":0},{"$f":"'III Plan Rates'!G61","v":0},{"$f":"'III Plan Rates'!J61","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(I58:Q58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(T58:AB58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(AP58:AX58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(BA58:BI58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(BL58:BT58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW58:CD58)='III Plan Rates'!AG61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF58:CH58)='III Plan Rates'!AH61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ58:CV58)='III Plan Rates'!AI61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX58:DG58)='III Plan Rates'!AJ61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI58:DO58)='III Plan Rates'!AK61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ58:DZ58)='III Plan Rates'!AL61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB58:EE58)='III Plan Rates'!AM61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG58:EK58)='III Plan Rates'!AN61, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM58:ES58)='III Plan Rates'!AO61, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A62","v":"Plan 45"},{"$f":"'III Plan Rates'!B62","v":0},{"$f":"'III Plan Rates'!D62","v":0},{"$f":"'III Plan Rates'!E62","v":0},{"$f":"'III Plan Rates'!F62","v":0},{"$f":"'III Plan Rates'!G62","v":0},{"$f":"'III Plan Rates'!J62","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(I59:Q59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(T59:AB59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(AP59:AX59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(BA59:BI59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(BL59:BT59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW59:CD59)='III Plan Rates'!AG62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF59:CH59)='III Plan Rates'!AH62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ59:CV59)='III Plan Rates'!AI62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX59:DG59)='III Plan Rates'!AJ62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI59:DO59)='III Plan Rates'!AK62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ59:DZ59)='III Plan Rates'!AL62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB59:EE59)='III Plan Rates'!AM62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG59:EK59)='III Plan Rates'!AN62, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM59:ES59)='III Plan Rates'!AO62, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A63","v":"Plan 46"},{"$f":"'III Plan Rates'!B63","v":0},{"$f":"'III Plan Rates'!D63","v":0},{"$f":"'III Plan Rates'!E63","v":0},{"$f":"'III Plan Rates'!F63","v":0},{"$f":"'III Plan Rates'!G63","v":0},{"$f":"'III Plan Rates'!J63","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(I60:Q60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(T60:AB60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(AP60:AX60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(BA60:BI60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(BL60:BT60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW60:CD60)='III Plan Rates'!AG63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF60:CH60)='III Plan Rates'!AH63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ60:CV60)='III Plan Rates'!AI63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX60:DG60)='III Plan Rates'!AJ63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI60:DO60)='III Plan Rates'!AK63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ60:DZ60)='III Plan Rates'!AL63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB60:EE60)='III Plan Rates'!AM63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG60:EK60)='III Plan Rates'!AN63, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM60:ES60)='III Plan Rates'!AO63, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A64","v":"Plan 47"},{"$f":"'III Plan Rates'!B64","v":0},{"$f":"'III Plan Rates'!D64","v":0},{"$f":"'III Plan Rates'!E64","v":0},{"$f":"'III Plan Rates'!F64","v":0},{"$f":"'III Plan Rates'!G64","v":0},{"$f":"'III Plan Rates'!J64","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(I61:Q61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(T61:AB61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(AP61:AX61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(BA61:BI61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(BL61:BT61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW61:CD61)='III Plan Rates'!AG64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF61:CH61)='III Plan Rates'!AH64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ61:CV61)='III Plan Rates'!AI64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX61:DG61)='III Plan Rates'!AJ64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI61:DO61)='III Plan Rates'!AK64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ61:DZ61)='III Plan Rates'!AL64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB61:EE61)='III Plan Rates'!AM64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG61:EK61)='III Plan Rates'!AN64, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM61:ES61)='III Plan Rates'!AO64, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A65","v":"Plan 48"},{"$f":"'III Plan Rates'!B65","v":0},{"$f":"'III Plan Rates'!D65","v":0},{"$f":"'III Plan Rates'!E65","v":0},{"$f":"'III Plan Rates'!F65","v":0},{"$f":"'III Plan Rates'!G65","v":0},{"$f":"'III Plan Rates'!J65","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(I62:Q62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(T62:AB62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(AP62:AX62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(BA62:BI62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(BL62:BT62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW62:CD62)='III Plan Rates'!AG65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF62:CH62)='III Plan Rates'!AH65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ62:CV62)='III Plan Rates'!AI65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX62:DG62)='III Plan Rates'!AJ65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI62:DO62)='III Plan Rates'!AK65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ62:DZ62)='III Plan Rates'!AL65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB62:EE62)='III Plan Rates'!AM65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG62:EK62)='III Plan Rates'!AN65, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM62:ES62)='III Plan Rates'!AO65, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A66","v":"Plan 49"},{"$f":"'III Plan Rates'!B66","v":0},{"$f":"'III Plan Rates'!D66","v":0},{"$f":"'III Plan Rates'!E66","v":0},{"$f":"'III Plan Rates'!F66","v":0},{"$f":"'III Plan Rates'!G66","v":0},{"$f":"'III Plan Rates'!J66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(I63:Q63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(T63:AB63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(AP63:AX63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(BA63:BI63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(BL63:BT63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW63:CD63)='III Plan Rates'!AG66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF63:CH63)='III Plan Rates'!AH66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ63:CV63)='III Plan Rates'!AI66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX63:DG63)='III Plan Rates'!AJ66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI63:DO63)='III Plan Rates'!AK66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ63:DZ63)='III Plan Rates'!AL66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB63:EE63)='III Plan Rates'!AM66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG63:EK63)='III Plan Rates'!AN66, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM63:ES63)='III Plan Rates'!AO66, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A67","v":"Plan 50"},{"$f":"'III Plan Rates'!B67","v":0},{"$f":"'III Plan Rates'!D67","v":0},{"$f":"'III Plan Rates'!E67","v":0},{"$f":"'III Plan Rates'!F67","v":0},{"$f":"'III Plan Rates'!G67","v":0},{"$f":"'III Plan Rates'!J67","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(I64:Q64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(T64:AB64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(AP64:AX64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(BA64:BI64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(BL64:BT64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW64:CD64)='III Plan Rates'!AG67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF64:CH64)='III Plan Rates'!AH67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ64:CV64)='III Plan Rates'!AI67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX64:DG64)='III Plan Rates'!AJ67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI64:DO64)='III Plan Rates'!AK67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ64:DZ64)='III Plan Rates'!AL67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB64:EE64)='III Plan Rates'!AM67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG64:EK64)='III Plan Rates'!AN67, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM64:ES64)='III Plan Rates'!AO67, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A68","v":"Plan 51"},{"$f":"'III Plan Rates'!B68","v":0},{"$f":"'III Plan Rates'!D68","v":0},{"$f":"'III Plan Rates'!E68","v":0},{"$f":"'III Plan Rates'!F68","v":0},{"$f":"'III Plan Rates'!G68","v":0},{"$f":"'III Plan Rates'!J68","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(I65:Q65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(T65:AB65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(AP65:AX65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(BA65:BI65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(BL65:BT65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW65:CD65)='III Plan Rates'!AG68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF65:CH65)='III Plan Rates'!AH68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ65:CV65)='III Plan Rates'!AI68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX65:DG65)='III Plan Rates'!AJ68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI65:DO65)='III Plan Rates'!AK68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ65:DZ65)='III Plan Rates'!AL68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB65:EE65)='III Plan Rates'!AM68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG65:EK65)='III Plan Rates'!AN68, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM65:ES65)='III Plan Rates'!AO68, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A69","v":"Plan 52"},{"$f":"'III Plan Rates'!B69","v":0},{"$f":"'III Plan Rates'!D69","v":0},{"$f":"'III Plan Rates'!E69","v":0},{"$f":"'III Plan Rates'!F69","v":0},{"$f":"'III Plan Rates'!G69","v":0},{"$f":"'III Plan Rates'!J69","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(I66:Q66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(T66:AB66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(AP66:AX66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(BA66:BI66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(BL66:BT66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW66:CD66)='III Plan Rates'!AG69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF66:CH66)='III Plan Rates'!AH69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ66:CV66)='III Plan Rates'!AI69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX66:DG66)='III Plan Rates'!AJ69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI66:DO66)='III Plan Rates'!AK69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ66:DZ66)='III Plan Rates'!AL69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB66:EE66)='III Plan Rates'!AM69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG66:EK66)='III Plan Rates'!AN69, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM66:ES66)='III Plan Rates'!AO69, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A70","v":"Plan 53"},{"$f":"'III Plan Rates'!B70","v":0},{"$f":"'III Plan Rates'!D70","v":0},{"$f":"'III Plan Rates'!E70","v":0},{"$f":"'III Plan Rates'!F70","v":0},{"$f":"'III Plan Rates'!G70","v":0},{"$f":"'III Plan Rates'!J70","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(I67:Q67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(T67:AB67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(AP67:AX67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(BA67:BI67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(BL67:BT67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW67:CD67)='III Plan Rates'!AG70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF67:CH67)='III Plan Rates'!AH70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ67:CV67)='III Plan Rates'!AI70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX67:DG67)='III Plan Rates'!AJ70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI67:DO67)='III Plan Rates'!AK70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ67:DZ67)='III Plan Rates'!AL70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB67:EE67)='III Plan Rates'!AM70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG67:EK67)='III Plan Rates'!AN70, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM67:ES67)='III Plan Rates'!AO70, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A71","v":"Plan 54"},{"$f":"'III Plan Rates'!B71","v":0},{"$f":"'III Plan Rates'!D71","v":0},{"$f":"'III Plan Rates'!E71","v":0},{"$f":"'III Plan Rates'!F71","v":0},{"$f":"'III Plan Rates'!G71","v":0},{"$f":"'III Plan Rates'!J71","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(I68:Q68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(T68:AB68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(AP68:AX68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(BA68:BI68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(BL68:BT68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW68:CD68)='III Plan Rates'!AG71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF68:CH68)='III Plan Rates'!AH71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ68:CV68)='III Plan Rates'!AI71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX68:DG68)='III Plan Rates'!AJ71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI68:DO68)='III Plan Rates'!AK71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ68:DZ68)='III Plan Rates'!AL71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB68:EE68)='III Plan Rates'!AM71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG68:EK68)='III Plan Rates'!AN71, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM68:ES68)='III Plan Rates'!AO71, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A72","v":"Plan 55"},{"$f":"'III Plan Rates'!B72","v":0},{"$f":"'III Plan Rates'!D72","v":0},{"$f":"'III Plan Rates'!E72","v":0},{"$f":"'III Plan Rates'!F72","v":0},{"$f":"'III Plan Rates'!G72","v":0},{"$f":"'III Plan Rates'!J72","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(I69:Q69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(T69:AB69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(AP69:AX69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(BA69:BI69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(BL69:BT69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW69:CD69)='III Plan Rates'!AG72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF69:CH69)='III Plan Rates'!AH72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ69:CV69)='III Plan Rates'!AI72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX69:DG69)='III Plan Rates'!AJ72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI69:DO69)='III Plan Rates'!AK72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ69:DZ69)='III Plan Rates'!AL72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB69:EE69)='III Plan Rates'!AM72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG69:EK69)='III Plan Rates'!AN72, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM69:ES69)='III Plan Rates'!AO72, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A73","v":"Plan 56"},{"$f":"'III Plan Rates'!B73","v":0},{"$f":"'III Plan Rates'!D73","v":0},{"$f":"'III Plan Rates'!E73","v":0},{"$f":"'III Plan Rates'!F73","v":0},{"$f":"'III Plan Rates'!G73","v":0},{"$f":"'III Plan Rates'!J73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(I70:Q70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(T70:AB70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(AP70:AX70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(BA70:BI70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(BL70:BT70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW70:CD70)='III Plan Rates'!AG73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF70:CH70)='III Plan Rates'!AH73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ70:CV70)='III Plan Rates'!AI73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX70:DG70)='III Plan Rates'!AJ73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI70:DO70)='III Plan Rates'!AK73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ70:DZ70)='III Plan Rates'!AL73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB70:EE70)='III Plan Rates'!AM73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG70:EK70)='III Plan Rates'!AN73, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM70:ES70)='III Plan Rates'!AO73, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A74","v":"Plan 57"},{"$f":"'III Plan Rates'!B74","v":0},{"$f":"'III Plan Rates'!D74","v":0},{"$f":"'III Plan Rates'!E74","v":0},{"$f":"'III Plan Rates'!F74","v":0},{"$f":"'III Plan Rates'!G74","v":0},{"$f":"'III Plan Rates'!J74","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(I71:Q71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(T71:AB71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(AP71:AX71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(BA71:BI71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(BL71:BT71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW71:CD71)='III Plan Rates'!AG74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF71:CH71)='III Plan Rates'!AH74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ71:CV71)='III Plan Rates'!AI74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX71:DG71)='III Plan Rates'!AJ74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI71:DO71)='III Plan Rates'!AK74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ71:DZ71)='III Plan Rates'!AL74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB71:EE71)='III Plan Rates'!AM74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG71:EK71)='III Plan Rates'!AN74, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM71:ES71)='III Plan Rates'!AO74, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A75","v":"Plan 58"},{"$f":"'III Plan Rates'!B75","v":0},{"$f":"'III Plan Rates'!D75","v":0},{"$f":"'III Plan Rates'!E75","v":0},{"$f":"'III Plan Rates'!F75","v":0},{"$f":"'III Plan Rates'!G75","v":0},{"$f":"'III Plan Rates'!J75","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(I72:Q72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(T72:AB72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(AP72:AX72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(BA72:BI72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(BL72:BT72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW72:CD72)='III Plan Rates'!AG75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF72:CH72)='III Plan Rates'!AH75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ72:CV72)='III Plan Rates'!AI75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX72:DG72)='III Plan Rates'!AJ75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI72:DO72)='III Plan Rates'!AK75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ72:DZ72)='III Plan Rates'!AL75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB72:EE72)='III Plan Rates'!AM75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG72:EK72)='III Plan Rates'!AN75, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM72:ES72)='III Plan Rates'!AO75, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A76","v":"Plan 59"},{"$f":"'III Plan Rates'!B76","v":0},{"$f":"'III Plan Rates'!D76","v":0},{"$f":"'III Plan Rates'!E76","v":0},{"$f":"'III Plan Rates'!F76","v":0},{"$f":"'III Plan Rates'!G76","v":0},{"$f":"'III Plan Rates'!J76","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(I73:Q73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(T73:AB73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(AP73:AX73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(BA73:BI73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(BL73:BT73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW73:CD73)='III Plan Rates'!AG76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF73:CH73)='III Plan Rates'!AH76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ73:CV73)='III Plan Rates'!AI76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX73:DG73)='III Plan Rates'!AJ76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI73:DO73)='III Plan Rates'!AK76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ73:DZ73)='III Plan Rates'!AL76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB73:EE73)='III Plan Rates'!AM76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG73:EK73)='III Plan Rates'!AN76, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM73:ES73)='III Plan Rates'!AO76, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A77","v":"Plan 60"},{"$f":"'III Plan Rates'!B77","v":0},{"$f":"'III Plan Rates'!D77","v":0},{"$f":"'III Plan Rates'!E77","v":0},{"$f":"'III Plan Rates'!F77","v":0},{"$f":"'III Plan Rates'!G77","v":0},{"$f":"'III Plan Rates'!J77","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(I74:Q74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(T74:AB74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(AP74:AX74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(BA74:BI74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(BL74:BT74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW74:CD74)='III Plan Rates'!AG77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF74:CH74)='III Plan Rates'!AH77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ74:CV74)='III Plan Rates'!AI77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX74:DG74)='III Plan Rates'!AJ77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI74:DO74)='III Plan Rates'!AK77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ74:DZ74)='III Plan Rates'!AL77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB74:EE74)='III Plan Rates'!AM77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG74:EK74)='III Plan Rates'!AN77, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM74:ES74)='III Plan Rates'!AO77, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A78","v":"Plan 61"},{"$f":"'III Plan Rates'!B78","v":0},{"$f":"'III Plan Rates'!D78","v":0},{"$f":"'III Plan Rates'!E78","v":0},{"$f":"'III Plan Rates'!F78","v":0},{"$f":"'III Plan Rates'!G78","v":0},{"$f":"'III Plan Rates'!J78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(I75:Q75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(T75:AB75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(AP75:AX75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(BA75:BI75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(BL75:BT75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW75:CD75)='III Plan Rates'!AG78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF75:CH75)='III Plan Rates'!AH78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ75:CV75)='III Plan Rates'!AI78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX75:DG75)='III Plan Rates'!AJ78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI75:DO75)='III Plan Rates'!AK78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ75:DZ75)='III Plan Rates'!AL78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB75:EE75)='III Plan Rates'!AM78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG75:EK75)='III Plan Rates'!AN78, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM75:ES75)='III Plan Rates'!AO78, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A79","v":"Plan 62"},{"$f":"'III Plan Rates'!B79","v":0},{"$f":"'III Plan Rates'!D79","v":0},{"$f":"'III Plan Rates'!E79","v":0},{"$f":"'III Plan Rates'!F79","v":0},{"$f":"'III Plan Rates'!G79","v":0},{"$f":"'III Plan Rates'!J79","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(I76:Q76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(T76:AB76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(AP76:AX76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(BA76:BI76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(BL76:BT76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW76:CD76)='III Plan Rates'!AG79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF76:CH76)='III Plan Rates'!AH79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ76:CV76)='III Plan Rates'!AI79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX76:DG76)='III Plan Rates'!AJ79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI76:DO76)='III Plan Rates'!AK79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ76:DZ76)='III Plan Rates'!AL79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB76:EE76)='III Plan Rates'!AM79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG76:EK76)='III Plan Rates'!AN79, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM76:ES76)='III Plan Rates'!AO79, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A80","v":"Plan 63"},{"$f":"'III Plan Rates'!B80","v":0},{"$f":"'III Plan Rates'!D80","v":0},{"$f":"'III Plan Rates'!E80","v":0},{"$f":"'III Plan Rates'!F80","v":0},{"$f":"'III Plan Rates'!G80","v":0},{"$f":"'III Plan Rates'!J80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(I77:Q77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(T77:AB77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(AP77:AX77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(BA77:BI77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(BL77:BT77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW77:CD77)='III Plan Rates'!AG80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF77:CH77)='III Plan Rates'!AH80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ77:CV77)='III Plan Rates'!AI80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX77:DG77)='III Plan Rates'!AJ80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI77:DO77)='III Plan Rates'!AK80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ77:DZ77)='III Plan Rates'!AL80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB77:EE77)='III Plan Rates'!AM80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG77:EK77)='III Plan Rates'!AN80, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM77:ES77)='III Plan Rates'!AO80, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A81","v":"Plan 64"},{"$f":"'III Plan Rates'!B81","v":0},{"$f":"'III Plan Rates'!D81","v":0},{"$f":"'III Plan Rates'!E81","v":0},{"$f":"'III Plan Rates'!F81","v":0},{"$f":"'III Plan Rates'!G81","v":0},{"$f":"'III Plan Rates'!J81","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(I78:Q78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(T78:AB78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(AP78:AX78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(BA78:BI78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(BL78:BT78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW78:CD78)='III Plan Rates'!AG81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF78:CH78)='III Plan Rates'!AH81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ78:CV78)='III Plan Rates'!AI81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX78:DG78)='III Plan Rates'!AJ81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI78:DO78)='III Plan Rates'!AK81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ78:DZ78)='III Plan Rates'!AL81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB78:EE78)='III Plan Rates'!AM81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG78:EK78)='III Plan Rates'!AN81, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM78:ES78)='III Plan Rates'!AO81, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A82","v":"Plan 65"},{"$f":"'III Plan Rates'!B82","v":0},{"$f":"'III Plan Rates'!D82","v":0},{"$f":"'III Plan Rates'!E82","v":0},{"$f":"'III Plan Rates'!F82","v":0},{"$f":"'III Plan Rates'!G82","v":0},{"$f":"'III Plan Rates'!J82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(I79:Q79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(T79:AB79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(J79>0,U79>0),U79/J79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K79>0,V79>0),V79/K79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L79>0,W79>0),W79/L79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M79>0,X79>0),X79/M79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N79>0,Y79>0),Y79/N79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O79>0,Z79>0),Z79/O79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P79>0,AA79>0),AA79/P79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q79>0,AB79>0),AB79/Q79-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R79>0,AC79>0),AC79/R79-1,\"\")","v":""},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(AP79:AX79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(BA79:BI79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(BL79:BT79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW79:CD79)='III Plan Rates'!AG82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF79:CH79)='III Plan Rates'!AH82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ79:CV79)='III Plan Rates'!AI82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX79:DG79)='III Plan Rates'!AJ82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI79:DO79)='III Plan Rates'!AK82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ79:DZ79)='III Plan Rates'!AL82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB79:EE79)='III Plan Rates'!AM82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG79:EK79)='III Plan Rates'!AN82, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM79:ES79)='III Plan Rates'!AO82, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A83","v":"Plan 66"},{"$f":"'III Plan Rates'!B83","v":0},{"$f":"'III Plan Rates'!D83","v":0},{"$f":"'III Plan Rates'!E83","v":0},{"$f":"'III Plan Rates'!F83","v":0},{"$f":"'III Plan Rates'!G83","v":0},{"$f":"'III Plan Rates'!J83","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(I80:Q80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(T80:AB80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"IF(AND(I80>0,T80>0),T80/I80-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(AP80:AX80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(BA80:BI80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(BL80:BT80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW80:CD80)='III Plan Rates'!AG83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF80:CH80)='III Plan Rates'!AH83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ80:CV80)='III Plan Rates'!AI83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX80:DG80)='III Plan Rates'!AJ83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI80:DO80)='III Plan Rates'!AK83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ80:DZ80)='III Plan Rates'!AL83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB80:EE80)='III Plan Rates'!AM83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG80:EK80)='III Plan Rates'!AN83, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM80:ES80)='III Plan Rates'!AO83, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A84","v":"Plan 67"},{"$f":"'III Plan Rates'!B84","v":0},{"$f":"'III Plan Rates'!D84","v":0},{"$f":"'III Plan Rates'!E84","v":0},{"$f":"'III Plan Rates'!F84","v":0},{"$f":"'III Plan Rates'!G84","v":0},{"$f":"'III Plan Rates'!J84","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(I81:Q81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(T81:AB81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(AP81:AX81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(BA81:BI81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(BL81:BT81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW81:CD81)='III Plan Rates'!AG84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF81:CH81)='III Plan Rates'!AH84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ81:CV81)='III Plan Rates'!AI84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX81:DG81)='III Plan Rates'!AJ84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI81:DO81)='III Plan Rates'!AK84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ81:DZ81)='III Plan Rates'!AL84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB81:EE81)='III Plan Rates'!AM84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG81:EK81)='III Plan Rates'!AN84, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM81:ES81)='III Plan Rates'!AO84, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A85","v":"Plan 68"},{"$f":"'III Plan Rates'!B85","v":0},{"$f":"'III Plan Rates'!D85","v":0},{"$f":"'III Plan Rates'!E85","v":0},{"$f":"'III Plan Rates'!F85","v":0},{"$f":"'III Plan Rates'!G85","v":0},{"$f":"'III Plan Rates'!J85","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(I82:Q82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(T82:AB82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(AP82:AX82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(BA82:BI82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(BL82:BT82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW82:CD82)='III Plan Rates'!AG85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF82:CH82)='III Plan Rates'!AH85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ82:CV82)='III Plan Rates'!AI85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX82:DG82)='III Plan Rates'!AJ85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI82:DO82)='III Plan Rates'!AK85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ82:DZ82)='III Plan Rates'!AL85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB82:EE82)='III Plan Rates'!AM85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG82:EK82)='III Plan Rates'!AN85, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM82:ES82)='III Plan Rates'!AO85, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A86","v":"Plan 69"},{"$f":"'III Plan Rates'!B86","v":0},{"$f":"'III Plan Rates'!D86","v":0},{"$f":"'III Plan Rates'!E86","v":0},{"$f":"'III Plan Rates'!F86","v":0},{"$f":"'III Plan Rates'!G86","v":0},{"$f":"'III Plan Rates'!J86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(I83:Q83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(T83:AB83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(AP83:AX83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(BA83:BI83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(BL83:BT83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW83:CD83)='III Plan Rates'!AG86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF83:CH83)='III Plan Rates'!AH86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ83:CV83)='III Plan Rates'!AI86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX83:DG83)='III Plan Rates'!AJ86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI83:DO83)='III Plan Rates'!AK86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ83:DZ83)='III Plan Rates'!AL86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB83:EE83)='III Plan Rates'!AM86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG83:EK83)='III Plan Rates'!AN86, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM83:ES83)='III Plan Rates'!AO86, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A87","v":"Plan 70"},{"$f":"'III Plan Rates'!B87","v":0},{"$f":"'III Plan Rates'!D87","v":0},{"$f":"'III Plan Rates'!E87","v":0},{"$f":"'III Plan Rates'!F87","v":0},{"$f":"'III Plan Rates'!G87","v":0},{"$f":"'III Plan Rates'!J87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(I84:Q84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(T84:AB84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(AP84:AX84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(BA84:BI84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(BL84:BT84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW84:CD84)='III Plan Rates'!AG87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF84:CH84)='III Plan Rates'!AH87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ84:CV84)='III Plan Rates'!AI87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX84:DG84)='III Plan Rates'!AJ87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI84:DO84)='III Plan Rates'!AK87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ84:DZ84)='III Plan Rates'!AL87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB84:EE84)='III Plan Rates'!AM87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG84:EK84)='III Plan Rates'!AN87, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM84:ES84)='III Plan Rates'!AO87, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A88","v":"Plan 71"},{"$f":"'III Plan Rates'!B88","v":0},{"$f":"'III Plan Rates'!D88","v":0},{"$f":"'III Plan Rates'!E88","v":0},{"$f":"'III Plan Rates'!F88","v":0},{"$f":"'III Plan Rates'!G88","v":0},{"$f":"'III Plan Rates'!J88","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(I85:Q85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(T85:AB85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(AP85:AX85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(BA85:BI85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(BL85:BT85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW85:CD85)='III Plan Rates'!AG88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF85:CH85)='III Plan Rates'!AH88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ85:CV85)='III Plan Rates'!AI88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX85:DG85)='III Plan Rates'!AJ88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI85:DO85)='III Plan Rates'!AK88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ85:DZ85)='III Plan Rates'!AL88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB85:EE85)='III Plan Rates'!AM88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG85:EK85)='III Plan Rates'!AN88, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM85:ES85)='III Plan Rates'!AO88, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A89","v":"Plan 72"},{"$f":"'III Plan Rates'!B89","v":0},{"$f":"'III Plan Rates'!D89","v":0},{"$f":"'III Plan Rates'!E89","v":0},null,{"$f":"'III Plan Rates'!G89","v":0},{"$f":"'III Plan Rates'!J89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(I86:Q86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(T86:AB86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(AP86:AX86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(BA86:BI86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(BL86:BT86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW86:CD86)='III Plan Rates'!AG89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF86:CH86)='III Plan Rates'!AH89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ86:CV86)='III Plan Rates'!AI89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX86:DG86)='III Plan Rates'!AJ89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI86:DO86)='III Plan Rates'!AK89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ86:DZ86)='III Plan Rates'!AL89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB86:EE86)='III Plan Rates'!AM89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG86:EK86)='III Plan Rates'!AN89, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM86:ES86)='III Plan Rates'!AO89, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A90","v":"Plan 73"},{"$f":"'III Plan Rates'!B90","v":0},{"$f":"'III Plan Rates'!D90","v":0},{"$f":"'III Plan Rates'!E90","v":0},{"$f":"'III Plan Rates'!F90","v":0},{"$f":"'III Plan Rates'!G90","v":0},{"$f":"'III Plan Rates'!J90","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(I87:Q87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(T87:AB87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(AP87:AX87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(BA87:BI87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(BL87:BT87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW87:CD87)='III Plan Rates'!AG90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF87:CH87)='III Plan Rates'!AH90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ87:CV87)='III Plan Rates'!AI90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX87:DG87)='III Plan Rates'!AJ90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI87:DO87)='III Plan Rates'!AK90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ87:DZ87)='III Plan Rates'!AL90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB87:EE87)='III Plan Rates'!AM90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG87:EK87)='III Plan Rates'!AN90, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM87:ES87)='III Plan Rates'!AO90, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A91","v":"Plan 74"},{"$f":"'III Plan Rates'!B91","v":0},{"$f":"'III Plan Rates'!D91","v":0},{"$f":"'III Plan Rates'!E91","v":0},{"$f":"'III Plan Rates'!F91","v":0},{"$f":"'III Plan Rates'!G91","v":0},{"$f":"'III Plan Rates'!J91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(I88:Q88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(T88:AB88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(AP88:AX88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(BA88:BI88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(BL88:BT88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW88:CD88)='III Plan Rates'!AG91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF88:CH88)='III Plan Rates'!AH91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ88:CV88)='III Plan Rates'!AI91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX88:DG88)='III Plan Rates'!AJ91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI88:DO88)='III Plan Rates'!AK91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ88:DZ88)='III Plan Rates'!AL91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB88:EE88)='III Plan Rates'!AM91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG88:EK88)='III Plan Rates'!AN91, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM88:ES88)='III Plan Rates'!AO91, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A92","v":"Plan 75"},{"$f":"'III Plan Rates'!B92","v":0},{"$f":"'III Plan Rates'!D92","v":0},{"$f":"'III Plan Rates'!E92","v":0},{"$f":"'III Plan Rates'!F92","v":0},{"$f":"'III Plan Rates'!G92","v":0},{"$f":"'III Plan Rates'!J92","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(I89:Q89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(T89:AB89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(AP89:AX89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(BA89:BI89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(BL89:BT89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW89:CD89)='III Plan Rates'!AG92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF89:CH89)='III Plan Rates'!AH92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ89:CV89)='III Plan Rates'!AI92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX89:DG89)='III Plan Rates'!AJ92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI89:DO89)='III Plan Rates'!AK92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ89:DZ89)='III Plan Rates'!AL92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB89:EE89)='III Plan Rates'!AM92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG89:EK89)='III Plan Rates'!AN92, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM89:ES89)='III Plan Rates'!AO92, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A93","v":"Plan 76"},{"$f":"'III Plan Rates'!B93","v":0},{"$f":"'III Plan Rates'!D93","v":0},{"$f":"'III Plan Rates'!E93","v":0},{"$f":"'III Plan Rates'!F93","v":0},{"$f":"'III Plan Rates'!G93","v":0},{"$f":"'III Plan Rates'!J93","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(I90:Q90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(T90:AB90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(AP90:AX90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(BA90:BI90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(BL90:BT90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW90:CD90)='III Plan Rates'!AG93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF90:CH90)='III Plan Rates'!AH93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ90:CV90)='III Plan Rates'!AI93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX90:DG90)='III Plan Rates'!AJ93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI90:DO90)='III Plan Rates'!AK93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ90:DZ90)='III Plan Rates'!AL93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB90:EE90)='III Plan Rates'!AM93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG90:EK90)='III Plan Rates'!AN93, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM90:ES90)='III Plan Rates'!AO93, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A94","v":"Plan 77"},{"$f":"'III Plan Rates'!B94","v":0},{"$f":"'III Plan Rates'!D94","v":0},{"$f":"'III Plan Rates'!E94","v":0},{"$f":"'III Plan Rates'!F94","v":0},{"$f":"'III Plan Rates'!G94","v":0},{"$f":"'III Plan Rates'!J94","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(I91:Q91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(T91:AB91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(AP91:AX91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(BA91:BI91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(BL91:BT91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW91:CD91)='III Plan Rates'!AG94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF91:CH91)='III Plan Rates'!AH94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ91:CV91)='III Plan Rates'!AI94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX91:DG91)='III Plan Rates'!AJ94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI91:DO91)='III Plan Rates'!AK94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ91:DZ91)='III Plan Rates'!AL94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB91:EE91)='III Plan Rates'!AM94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG91:EK91)='III Plan Rates'!AN94, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM91:ES91)='III Plan Rates'!AO94, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A95","v":"Plan 78"},{"$f":"'III Plan Rates'!B95","v":0},{"$f":"'III Plan Rates'!D95","v":0},{"$f":"'III Plan Rates'!E95","v":0},{"$f":"'III Plan Rates'!F95","v":0},{"$f":"'III Plan Rates'!G95","v":0},{"$f":"'III Plan Rates'!J95","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(I92:Q92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(T92:AB92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(AP92:AX92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(BA92:BI92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(BL92:BT92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW92:CD92)='III Plan Rates'!AG95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF92:CH92)='III Plan Rates'!AH95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ92:CV92)='III Plan Rates'!AI95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX92:DG92)='III Plan Rates'!AJ95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI92:DO92)='III Plan Rates'!AK95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ92:DZ92)='III Plan Rates'!AL95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB92:EE92)='III Plan Rates'!AM95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG92:EK92)='III Plan Rates'!AN95, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM92:ES92)='III Plan Rates'!AO95, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A96","v":"Plan 79"},{"$f":"'III Plan Rates'!B96","v":0},{"$f":"'III Plan Rates'!D96","v":0},{"$f":"'III Plan Rates'!E96","v":0},{"$f":"'III Plan Rates'!F96","v":0},{"$f":"'III Plan Rates'!G96","v":0},{"$f":"'III Plan Rates'!J96","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(I93:Q93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(T93:AB93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(AP93:AX93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(BA93:BI93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(BL93:BT93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW93:CD93)='III Plan Rates'!AG96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF93:CH93)='III Plan Rates'!AH96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ93:CV93)='III Plan Rates'!AI96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX93:DG93)='III Plan Rates'!AJ96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI93:DO93)='III Plan Rates'!AK96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ93:DZ93)='III Plan Rates'!AL96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB93:EE93)='III Plan Rates'!AM96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG93:EK93)='III Plan Rates'!AN96, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM93:ES93)='III Plan Rates'!AO96, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A97","v":"Plan 80"},{"$f":"'III Plan Rates'!B97","v":0},{"$f":"'III Plan Rates'!D97","v":0},{"$f":"'III Plan Rates'!E97","v":0},{"$f":"'III Plan Rates'!F97","v":0},{"$f":"'III Plan Rates'!G97","v":0},{"$f":"'III Plan Rates'!J97","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(I94:Q94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(T94:AB94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(AP94:AX94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(BA94:BI94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(BL94:BT94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW94:CD94)='III Plan Rates'!AG97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF94:CH94)='III Plan Rates'!AH97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ94:CV94)='III Plan Rates'!AI97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX94:DG94)='III Plan Rates'!AJ97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI94:DO94)='III Plan Rates'!AK97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ94:DZ94)='III Plan Rates'!AL97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB94:EE94)='III Plan Rates'!AM97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG94:EK94)='III Plan Rates'!AN97, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM94:ES94)='III Plan Rates'!AO97, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A98","v":"Plan 81"},{"$f":"'III Plan Rates'!B98","v":0},{"$f":"'III Plan Rates'!D98","v":0},{"$f":"'III Plan Rates'!E98","v":0},{"$f":"'III Plan Rates'!F98","v":0},{"$f":"'III Plan Rates'!G98","v":0},{"$f":"'III Plan Rates'!J98","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(I95:Q95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(T95:AB95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(AP95:AX95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(BA95:BI95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(BL95:BT95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW95:CD95)='III Plan Rates'!AG98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF95:CH95)='III Plan Rates'!AH98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ95:CV95)='III Plan Rates'!AI98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX95:DG95)='III Plan Rates'!AJ98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI95:DO95)='III Plan Rates'!AK98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ95:DZ95)='III Plan Rates'!AL98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB95:EE95)='III Plan Rates'!AM98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG95:EK95)='III Plan Rates'!AN98, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM95:ES95)='III Plan Rates'!AO98, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A99","v":"Plan 82"},{"$f":"'III Plan Rates'!B99","v":0},{"$f":"'III Plan Rates'!D99","v":0},{"$f":"'III Plan Rates'!E99","v":0},{"$f":"'III Plan Rates'!F99","v":0},{"$f":"'III Plan Rates'!G99","v":0},{"$f":"'III Plan Rates'!J99","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(I96:Q96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(T96:AB96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(AP96:AX96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(BA96:BI96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(BL96:BT96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW96:CD96)='III Plan Rates'!AG99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF96:CH96)='III Plan Rates'!AH99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ96:CV96)='III Plan Rates'!AI99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX96:DG96)='III Plan Rates'!AJ99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI96:DO96)='III Plan Rates'!AK99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ96:DZ96)='III Plan Rates'!AL99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB96:EE96)='III Plan Rates'!AM99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG96:EK96)='III Plan Rates'!AN99, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM96:ES96)='III Plan Rates'!AO99, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A100","v":"Plan 83"},{"$f":"'III Plan Rates'!B100","v":0},{"$f":"'III Plan Rates'!D100","v":0},{"$f":"'III Plan Rates'!E100","v":0},{"$f":"'III Plan Rates'!F100","v":0},{"$f":"'III Plan Rates'!G100","v":0},{"$f":"'III Plan Rates'!J100","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(I97:Q97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(T97:AB97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(AP97:AX97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(BA97:BI97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(BL97:BT97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW97:CD97)='III Plan Rates'!AG100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF97:CH97)='III Plan Rates'!AH100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ97:CV97)='III Plan Rates'!AI100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX97:DG97)='III Plan Rates'!AJ100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI97:DO97)='III Plan Rates'!AK100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ97:DZ97)='III Plan Rates'!AL100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB97:EE97)='III Plan Rates'!AM100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG97:EK97)='III Plan Rates'!AN100, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM97:ES97)='III Plan Rates'!AO100, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A101","v":"Plan 84"},{"$f":"'III Plan Rates'!B101","v":0},{"$f":"'III Plan Rates'!D101","v":0},{"$f":"'III Plan Rates'!E101","v":0},{"$f":"'III Plan Rates'!F101","v":0},{"$f":"'III Plan Rates'!G101","v":0},{"$f":"'III Plan Rates'!J101","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(I98:Q98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(T98:AB98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(AP98:AX98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(BA98:BI98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(BL98:BT98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW98:CD98)='III Plan Rates'!AG101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF98:CH98)='III Plan Rates'!AH101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ98:CV98)='III Plan Rates'!AI101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX98:DG98)='III Plan Rates'!AJ101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI98:DO98)='III Plan Rates'!AK101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ98:DZ98)='III Plan Rates'!AL101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB98:EE98)='III Plan Rates'!AM101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG98:EK98)='III Plan Rates'!AN101, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM98:ES98)='III Plan Rates'!AO101, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A102","v":"Plan 85"},{"$f":"'III Plan Rates'!B102","v":0},{"$f":"'III Plan Rates'!D102","v":0},{"$f":"'III Plan Rates'!E102","v":0},{"$f":"'III Plan Rates'!F102","v":0},{"$f":"'III Plan Rates'!G102","v":0},{"$f":"'III Plan Rates'!J102","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(I99:Q99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(T99:AB99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(AP99:AX99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(BA99:BI99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(BL99:BT99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW99:CD99)='III Plan Rates'!AG102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF99:CH99)='III Plan Rates'!AH102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ99:CV99)='III Plan Rates'!AI102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX99:DG99)='III Plan Rates'!AJ102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI99:DO99)='III Plan Rates'!AK102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ99:DZ99)='III Plan Rates'!AL102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB99:EE99)='III Plan Rates'!AM102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG99:EK99)='III Plan Rates'!AN102, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM99:ES99)='III Plan Rates'!AO102, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A103","v":"Plan 86"},{"$f":"'III Plan Rates'!B103","v":0},{"$f":"'III Plan Rates'!D103","v":0},{"$f":"'III Plan Rates'!E103","v":0},{"$f":"'III Plan Rates'!F103","v":0},{"$f":"'III Plan Rates'!G103","v":0},{"$f":"'III Plan Rates'!J103","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(I100:Q100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(T100:AB100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(AP100:AX100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(BA100:BI100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(BL100:BT100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW100:CD100)='III Plan Rates'!AG103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF100:CH100)='III Plan Rates'!AH103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ100:CV100)='III Plan Rates'!AI103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX100:DG100)='III Plan Rates'!AJ103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI100:DO100)='III Plan Rates'!AK103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ100:DZ100)='III Plan Rates'!AL103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB100:EE100)='III Plan Rates'!AM103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG100:EK100)='III Plan Rates'!AN103, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM100:ES100)='III Plan Rates'!AO103, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A104","v":"Plan 87"},{"$f":"'III Plan Rates'!B104","v":0},{"$f":"'III Plan Rates'!D104","v":0},{"$f":"'III Plan Rates'!E104","v":0},{"$f":"'III Plan Rates'!F104","v":0},{"$f":"'III Plan Rates'!G104","v":0},{"$f":"'III Plan Rates'!J104","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(I101:Q101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(T101:AB101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(AP101:AX101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(BA101:BI101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(BL101:BT101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW101:CD101)='III Plan Rates'!AG104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF101:CH101)='III Plan Rates'!AH104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ101:CV101)='III Plan Rates'!AI104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX101:DG101)='III Plan Rates'!AJ104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI101:DO101)='III Plan Rates'!AK104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ101:DZ101)='III Plan Rates'!AL104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB101:EE101)='III Plan Rates'!AM104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG101:EK101)='III Plan Rates'!AN104, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM101:ES101)='III Plan Rates'!AO104, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A105","v":"Plan 88"},{"$f":"'III Plan Rates'!B105","v":0},{"$f":"'III Plan Rates'!D105","v":0},{"$f":"'III Plan Rates'!E105","v":0},{"$f":"'III Plan Rates'!F105","v":0},{"$f":"'III Plan Rates'!G105","v":0},{"$f":"'III Plan Rates'!J105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(I102:Q102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(T102:AB102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(AP102:AX102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(BA102:BI102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(BL102:BT102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW102:CD102)='III Plan Rates'!AG105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF102:CH102)='III Plan Rates'!AH105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ102:CV102)='III Plan Rates'!AI105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX102:DG102)='III Plan Rates'!AJ105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI102:DO102)='III Plan Rates'!AK105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ102:DZ102)='III Plan Rates'!AL105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB102:EE102)='III Plan Rates'!AM105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG102:EK102)='III Plan Rates'!AN105, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM102:ES102)='III Plan Rates'!AO105, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A106","v":"Plan 89"},{"$f":"'III Plan Rates'!B106","v":0},{"$f":"'III Plan Rates'!D106","v":0},{"$f":"'III Plan Rates'!E106","v":0},{"$f":"'III Plan Rates'!F106","v":0},{"$f":"'III Plan Rates'!G106","v":0},{"$f":"'III Plan Rates'!J106","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(I103:Q103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(T103:AB103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(AP103:AX103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(BA103:BI103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(BL103:BT103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW103:CD103)='III Plan Rates'!AG106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF103:CH103)='III Plan Rates'!AH106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ103:CV103)='III Plan Rates'!AI106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX103:DG103)='III Plan Rates'!AJ106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI103:DO103)='III Plan Rates'!AK106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ103:DZ103)='III Plan Rates'!AL106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB103:EE103)='III Plan Rates'!AM106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG103:EK103)='III Plan Rates'!AN106, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM103:ES103)='III Plan Rates'!AO106, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A107","v":"Plan 90"},{"$f":"'III Plan Rates'!B107","v":0},{"$f":"'III Plan Rates'!D107","v":0},{"$f":"'III Plan Rates'!E107","v":0},{"$f":"'III Plan Rates'!F107","v":0},{"$f":"'III Plan Rates'!G107","v":0},{"$f":"'III Plan Rates'!J107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(I104:Q104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(T104:AB104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(AP104:AX104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(BA104:BI104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(BL104:BT104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW104:CD104)='III Plan Rates'!AG107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF104:CH104)='III Plan Rates'!AH107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ104:CV104)='III Plan Rates'!AI107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX104:DG104)='III Plan Rates'!AJ107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI104:DO104)='III Plan Rates'!AK107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ104:DZ104)='III Plan Rates'!AL107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB104:EE104)='III Plan Rates'!AM107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG104:EK104)='III Plan Rates'!AN107, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM104:ES104)='III Plan Rates'!AO107, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A108","v":"Plan 91"},{"$f":"'III Plan Rates'!B108","v":0},{"$f":"'III Plan Rates'!D108","v":0},{"$f":"'III Plan Rates'!E108","v":0},{"$f":"'III Plan Rates'!F108","v":0},{"$f":"'III Plan Rates'!G108","v":0},{"$f":"'III Plan Rates'!J108","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(I105:Q105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(T105:AB105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(AP105:AX105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(BA105:BI105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(BL105:BT105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW105:CD105)='III Plan Rates'!AG108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF105:CH105)='III Plan Rates'!AH108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ105:CV105)='III Plan Rates'!AI108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX105:DG105)='III Plan Rates'!AJ108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI105:DO105)='III Plan Rates'!AK108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ105:DZ105)='III Plan Rates'!AL108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB105:EE105)='III Plan Rates'!AM108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG105:EK105)='III Plan Rates'!AN108, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM105:ES105)='III Plan Rates'!AO108, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A109","v":"Plan 92"},{"$f":"'III Plan Rates'!B109","v":0},{"$f":"'III Plan Rates'!D109","v":0},{"$f":"'III Plan Rates'!E109","v":0},{"$f":"'III Plan Rates'!F109","v":0},{"$f":"'III Plan Rates'!G109","v":0},{"$f":"'III Plan Rates'!J109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(I106:Q106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(T106:AB106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(AP106:AX106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(BA106:BI106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(BL106:BT106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW106:CD106)='III Plan Rates'!AG109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF106:CH106)='III Plan Rates'!AH109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ106:CV106)='III Plan Rates'!AI109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX106:DG106)='III Plan Rates'!AJ109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI106:DO106)='III Plan Rates'!AK109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ106:DZ106)='III Plan Rates'!AL109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB106:EE106)='III Plan Rates'!AM109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG106:EK106)='III Plan Rates'!AN109, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM106:ES106)='III Plan Rates'!AO109, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A110","v":"Plan 93"},{"$f":"'III Plan Rates'!B110","v":0},{"$f":"'III Plan Rates'!D110","v":0},{"$f":"'III Plan Rates'!E110","v":0},{"$f":"'III Plan Rates'!F110","v":0},{"$f":"'III Plan Rates'!G110","v":0},{"$f":"'III Plan Rates'!J110","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(I107:Q107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(T107:AB107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(AP107:AX107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(BA107:BI107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(BL107:BT107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW107:CD107)='III Plan Rates'!AG110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF107:CH107)='III Plan Rates'!AH110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ107:CV107)='III Plan Rates'!AI110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX107:DG107)='III Plan Rates'!AJ110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI107:DO107)='III Plan Rates'!AK110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ107:DZ107)='III Plan Rates'!AL110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB107:EE107)='III Plan Rates'!AM110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG107:EK107)='III Plan Rates'!AN110, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM107:ES107)='III Plan Rates'!AO110, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A111","v":"Plan 94"},{"$f":"'III Plan Rates'!B111","v":0},{"$f":"'III Plan Rates'!D111","v":0},{"$f":"'III Plan Rates'!E111","v":0},{"$f":"'III Plan Rates'!F111","v":0},{"$f":"'III Plan Rates'!G111","v":0},{"$f":"'III Plan Rates'!J111","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(I108:Q108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(T108:AB108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(AP108:AX108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(BA108:BI108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(BL108:BT108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW108:CD108)='III Plan Rates'!AG111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF108:CH108)='III Plan Rates'!AH111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ108:CV108)='III Plan Rates'!AI111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX108:DG108)='III Plan Rates'!AJ111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI108:DO108)='III Plan Rates'!AK111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ108:DZ108)='III Plan Rates'!AL111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB108:EE108)='III Plan Rates'!AM111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG108:EK108)='III Plan Rates'!AN111, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM108:ES108)='III Plan Rates'!AO111, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A112","v":"Plan 95"},{"$f":"'III Plan Rates'!B112","v":0},{"$f":"'III Plan Rates'!D112","v":0},{"$f":"'III Plan Rates'!E112","v":0},{"$f":"'III Plan Rates'!F112","v":0},{"$f":"'III Plan Rates'!G112","v":0},{"$f":"'III Plan Rates'!J112","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(I109:Q109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(T109:AB109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(AP109:AX109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(BA109:BI109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(BL109:BT109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW109:CD109)='III Plan Rates'!AG112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF109:CH109)='III Plan Rates'!AH112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ109:CV109)='III Plan Rates'!AI112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX109:DG109)='III Plan Rates'!AJ112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI109:DO109)='III Plan Rates'!AK112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ109:DZ109)='III Plan Rates'!AL112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB109:EE109)='III Plan Rates'!AM112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG109:EK109)='III Plan Rates'!AN112, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM109:ES109)='III Plan Rates'!AO112, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A113","v":"Plan 96"},{"$f":"'III Plan Rates'!B113","v":0},{"$f":"'III Plan Rates'!D113","v":0},{"$f":"'III Plan Rates'!E113","v":0},{"$f":"'III Plan Rates'!F113","v":0},{"$f":"'III Plan Rates'!G113","v":0},{"$f":"'III Plan Rates'!J113","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(I110:Q110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(T110:AB110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(AP110:AX110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(BA110:BI110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(BL110:BT110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW110:CD110)='III Plan Rates'!AG113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF110:CH110)='III Plan Rates'!AH113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ110:CV110)='III Plan Rates'!AI113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX110:DG110)='III Plan Rates'!AJ113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI110:DO110)='III Plan Rates'!AK113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ110:DZ110)='III Plan Rates'!AL113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB110:EE110)='III Plan Rates'!AM113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG110:EK110)='III Plan Rates'!AN113, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM110:ES110)='III Plan Rates'!AO113, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A114","v":"Plan 97"},{"$f":"'III Plan Rates'!B114","v":0},{"$f":"'III Plan Rates'!D114","v":0},{"$f":"'III Plan Rates'!E114","v":0},{"$f":"'III Plan Rates'!F114","v":0},{"$f":"'III Plan Rates'!G114","v":0},{"$f":"'III Plan Rates'!J114","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(I111:Q111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(T111:AB111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(AP111:AX111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(BA111:BI111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(BL111:BT111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW111:CD111)='III Plan Rates'!AG114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF111:CH111)='III Plan Rates'!AH114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ111:CV111)='III Plan Rates'!AI114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX111:DG111)='III Plan Rates'!AJ114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI111:DO111)='III Plan Rates'!AK114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ111:DZ111)='III Plan Rates'!AL114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB111:EE111)='III Plan Rates'!AM114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG111:EK111)='III Plan Rates'!AN114, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM111:ES111)='III Plan Rates'!AO114, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A115","v":"Plan 98"},{"$f":"'III Plan Rates'!B115","v":0},{"$f":"'III Plan Rates'!D115","v":0},{"$f":"'III Plan Rates'!E115","v":0},{"$f":"'III Plan Rates'!F115","v":0},{"$f":"'III Plan Rates'!G115","v":0},{"$f":"'III Plan Rates'!J115","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(I112:Q112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(T112:AB112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(AP112:AX112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(BA112:BI112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(BL112:BT112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW112:CD112)='III Plan Rates'!AG115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF112:CH112)='III Plan Rates'!AH115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ112:CV112)='III Plan Rates'!AI115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX112:DG112)='III Plan Rates'!AJ115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI112:DO112)='III Plan Rates'!AK115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ112:DZ112)='III Plan Rates'!AL115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB112:EE112)='III Plan Rates'!AM115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG112:EK112)='III Plan Rates'!AN115, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM112:ES112)='III Plan Rates'!AO115, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A116","v":"Plan 99"},{"$f":"'III Plan Rates'!B116","v":0},{"$f":"'III Plan Rates'!D116","v":0},{"$f":"'III Plan Rates'!E116","v":0},{"$f":"'III Plan Rates'!F116","v":0},{"$f":"'III Plan Rates'!G116","v":0},{"$f":"'III Plan Rates'!J116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(I113:Q113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(T113:AB113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(AP113:AX113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(BA113:BI113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(BL113:BT113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW113:CD113)='III Plan Rates'!AG116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF113:CH113)='III Plan Rates'!AH116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ113:CV113)='III Plan Rates'!AI116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX113:DG113)='III Plan Rates'!AJ116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI113:DO113)='III Plan Rates'!AK116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ113:DZ113)='III Plan Rates'!AL116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB113:EE113)='III Plan Rates'!AM116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG113:EK113)='III Plan Rates'!AN116, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM113:ES113)='III Plan Rates'!AO116, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A117","v":"Plan 100"},{"$f":"'III Plan Rates'!B117","v":0},{"$f":"'III Plan Rates'!D117","v":0},{"$f":"'III Plan Rates'!E117","v":0},{"$f":"'III Plan Rates'!F117","v":0},{"$f":"'III Plan Rates'!G117","v":0},{"$f":"'III Plan Rates'!J117","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(I114:Q114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(T114:AB114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"IF(AND(I114>0,T114>0),T114/I114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J114>0,U114>0),U114/J114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K114>0,V114>0),V114/K114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L114>0,W114>0),W114/L114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M114>0,X114>0),X114/M114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N114>0,Y114>0),Y114/N114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O114>0,Z114>0),Z114/O114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P114>0,AA114>0),AA114/P114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q114>0,AB114>0),AB114/Q114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R114>0,AC114>0),AC114/R114-1,\"\")","v":""},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(AP114:AX114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(BA114:BI114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(BL114:BT114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW114:CD114)='III Plan Rates'!AG117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF114:CH114)='III Plan Rates'!AH117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ114:CV114)='III Plan Rates'!AI117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX114:DG114)='III Plan Rates'!AJ117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI114:DO114)='III Plan Rates'!AK117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ114:DZ114)='III Plan Rates'!AL117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB114:EE114)='III Plan Rates'!AM117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG114:EK114)='III Plan Rates'!AN117, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM114:ES114)='III Plan Rates'!AO117, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A118","v":"Plan 101"},{"$f":"'III Plan Rates'!B118","v":0},{"$f":"'III Plan Rates'!D118","v":0},{"$f":"'III Plan Rates'!E118","v":0},{"$f":"'III Plan Rates'!F118","v":0},{"$f":"'III Plan Rates'!G118","v":0},{"$f":"'III Plan Rates'!J118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(I115:Q115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(T115:AB115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(AP115:AX115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(BA115:BI115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(BL115:BT115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW115:CD115)='III Plan Rates'!AG118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF115:CH115)='III Plan Rates'!AH118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ115:CV115)='III Plan Rates'!AI118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX115:DG115)='III Plan Rates'!AJ118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI115:DO115)='III Plan Rates'!AK118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ115:DZ115)='III Plan Rates'!AL118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB115:EE115)='III Plan Rates'!AM118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG115:EK115)='III Plan Rates'!AN118, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM115:ES115)='III Plan Rates'!AO118, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A119","v":"Plan 102"},{"$f":"'III Plan Rates'!B119","v":0},{"$f":"'III Plan Rates'!D119","v":0},{"$f":"'III Plan Rates'!E119","v":0},{"$f":"'III Plan Rates'!F119","v":0},{"$f":"'III Plan Rates'!G119","v":0},{"$f":"'III Plan Rates'!J119","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(I116:Q116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(T116:AB116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(AP116:AX116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(BA116:BI116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(BL116:BT116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW116:CD116)='III Plan Rates'!AG119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF116:CH116)='III Plan Rates'!AH119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ116:CV116)='III Plan Rates'!AI119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX116:DG116)='III Plan Rates'!AJ119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI116:DO116)='III Plan Rates'!AK119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ116:DZ116)='III Plan Rates'!AL119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB116:EE116)='III Plan Rates'!AM119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG116:EK116)='III Plan Rates'!AN119, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM116:ES116)='III Plan Rates'!AO119, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A120","v":"Plan 103"},{"$f":"'III Plan Rates'!B120","v":0},{"$f":"'III Plan Rates'!D120","v":0},{"$f":"'III Plan Rates'!E120","v":0},{"$f":"'III Plan Rates'!F120","v":0},{"$f":"'III Plan Rates'!G120","v":0},{"$f":"'III Plan Rates'!J120","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(I117:Q117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(T117:AB117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(AP117:AX117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(BA117:BI117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(BL117:BT117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW117:CD117)='III Plan Rates'!AG120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF117:CH117)='III Plan Rates'!AH120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ117:CV117)='III Plan Rates'!AI120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX117:DG117)='III Plan Rates'!AJ120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI117:DO117)='III Plan Rates'!AK120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ117:DZ117)='III Plan Rates'!AL120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB117:EE117)='III Plan Rates'!AM120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG117:EK117)='III Plan Rates'!AN120, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM117:ES117)='III Plan Rates'!AO120, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A121","v":"Plan 104"},{"$f":"'III Plan Rates'!B121","v":0},{"$f":"'III Plan Rates'!D121","v":0},{"$f":"'III Plan Rates'!E121","v":0},{"$f":"'III Plan Rates'!F121","v":0},{"$f":"'III Plan Rates'!G121","v":0},{"$f":"'III Plan Rates'!J121","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(I118:Q118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(T118:AB118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(AP118:AX118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(BA118:BI118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(BL118:BT118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW118:CD118)='III Plan Rates'!AG121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF118:CH118)='III Plan Rates'!AH121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ118:CV118)='III Plan Rates'!AI121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX118:DG118)='III Plan Rates'!AJ121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI118:DO118)='III Plan Rates'!AK121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ118:DZ118)='III Plan Rates'!AL121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB118:EE118)='III Plan Rates'!AM121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG118:EK118)='III Plan Rates'!AN121, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM118:ES118)='III Plan Rates'!AO121, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A122","v":"Plan 105"},{"$f":"'III Plan Rates'!B122","v":0},{"$f":"'III Plan Rates'!D122","v":0},{"$f":"'III Plan Rates'!E122","v":0},{"$f":"'III Plan Rates'!F122","v":0},{"$f":"'III Plan Rates'!G122","v":0},{"$f":"'III Plan Rates'!J122","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(I119:Q119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(T119:AB119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(AP119:AX119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(BA119:BI119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(BL119:BT119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW119:CD119)='III Plan Rates'!AG122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF119:CH119)='III Plan Rates'!AH122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ119:CV119)='III Plan Rates'!AI122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX119:DG119)='III Plan Rates'!AJ122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI119:DO119)='III Plan Rates'!AK122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ119:DZ119)='III Plan Rates'!AL122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB119:EE119)='III Plan Rates'!AM122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG119:EK119)='III Plan Rates'!AN122, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM119:ES119)='III Plan Rates'!AO122, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A123","v":"Plan 106"},{"$f":"'III Plan Rates'!B123","v":0},{"$f":"'III Plan Rates'!D123","v":0},{"$f":"'III Plan Rates'!E123","v":0},{"$f":"'III Plan Rates'!F123","v":0},{"$f":"'III Plan Rates'!G123","v":0},{"$f":"'III Plan Rates'!J123","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(I120:Q120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(T120:AB120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(AP120:AX120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(BA120:BI120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(BL120:BT120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW120:CD120)='III Plan Rates'!AG123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF120:CH120)='III Plan Rates'!AH123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ120:CV120)='III Plan Rates'!AI123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX120:DG120)='III Plan Rates'!AJ123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI120:DO120)='III Plan Rates'!AK123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ120:DZ120)='III Plan Rates'!AL123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB120:EE120)='III Plan Rates'!AM123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG120:EK120)='III Plan Rates'!AN123, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM120:ES120)='III Plan Rates'!AO123, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A124","v":"Plan 107"},{"$f":"'III Plan Rates'!B124","v":0},{"$f":"'III Plan Rates'!D124","v":0},{"$f":"'III Plan Rates'!E124","v":0},{"$f":"'III Plan Rates'!F124","v":0},{"$f":"'III Plan Rates'!G124","v":0},{"$f":"'III Plan Rates'!J124","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(I121:Q121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(T121:AB121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(AP121:AX121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(BA121:BI121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(BL121:BT121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW121:CD121)='III Plan Rates'!AG124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF121:CH121)='III Plan Rates'!AH124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ121:CV121)='III Plan Rates'!AI124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX121:DG121)='III Plan Rates'!AJ124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI121:DO121)='III Plan Rates'!AK124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ121:DZ121)='III Plan Rates'!AL124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB121:EE121)='III Plan Rates'!AM124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG121:EK121)='III Plan Rates'!AN124, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM121:ES121)='III Plan Rates'!AO124, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A125","v":"Plan 108"},{"$f":"'III Plan Rates'!B125","v":0},{"$f":"'III Plan Rates'!D125","v":0},{"$f":"'III Plan Rates'!E125","v":0},{"$f":"'III Plan Rates'!F125","v":0},{"$f":"'III Plan Rates'!G125","v":0},{"$f":"'III Plan Rates'!J125","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(I122:Q122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(T122:AB122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(AP122:AX122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(BA122:BI122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(BL122:BT122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW122:CD122)='III Plan Rates'!AG125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF122:CH122)='III Plan Rates'!AH125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ122:CV122)='III Plan Rates'!AI125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX122:DG122)='III Plan Rates'!AJ125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI122:DO122)='III Plan Rates'!AK125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ122:DZ122)='III Plan Rates'!AL125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB122:EE122)='III Plan Rates'!AM125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG122:EK122)='III Plan Rates'!AN125, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM122:ES122)='III Plan Rates'!AO125, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A126","v":"Plan 109"},{"$f":"'III Plan Rates'!B126","v":0},{"$f":"'III Plan Rates'!D126","v":0},{"$f":"'III Plan Rates'!E126","v":0},{"$f":"'III Plan Rates'!F126","v":0},{"$f":"'III Plan Rates'!G126","v":0},{"$f":"'III Plan Rates'!J126","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(I123:Q123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(T123:AB123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(AP123:AX123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(BA123:BI123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(BL123:BT123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW123:CD123)='III Plan Rates'!AG126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF123:CH123)='III Plan Rates'!AH126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ123:CV123)='III Plan Rates'!AI126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX123:DG123)='III Plan Rates'!AJ126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI123:DO123)='III Plan Rates'!AK126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ123:DZ123)='III Plan Rates'!AL126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB123:EE123)='III Plan Rates'!AM126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG123:EK123)='III Plan Rates'!AN126, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM123:ES123)='III Plan Rates'!AO126, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A127","v":"Plan 110"},{"$f":"'III Plan Rates'!B127","v":0},{"$f":"'III Plan Rates'!D127","v":0},{"$f":"'III Plan Rates'!E127","v":0},{"$f":"'III Plan Rates'!F127","v":0},{"$f":"'III Plan Rates'!G127","v":0},{"$f":"'III Plan Rates'!J127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(I124:Q124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(T124:AB124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(AP124:AX124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(BA124:BI124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(BL124:BT124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW124:CD124)='III Plan Rates'!AG127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF124:CH124)='III Plan Rates'!AH127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ124:CV124)='III Plan Rates'!AI127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX124:DG124)='III Plan Rates'!AJ127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI124:DO124)='III Plan Rates'!AK127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ124:DZ124)='III Plan Rates'!AL127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB124:EE124)='III Plan Rates'!AM127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG124:EK124)='III Plan Rates'!AN127, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM124:ES124)='III Plan Rates'!AO127, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A128","v":"Plan 111"},{"$f":"'III Plan Rates'!B128","v":0},{"$f":"'III Plan Rates'!D128","v":0},{"$f":"'III Plan Rates'!E128","v":0},{"$f":"'III Plan Rates'!F128","v":0},{"$f":"'III Plan Rates'!G128","v":0},{"$f":"'III Plan Rates'!J128","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(I125:Q125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(T125:AB125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(AP125:AX125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(BA125:BI125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(BL125:BT125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW125:CD125)='III Plan Rates'!AG128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF125:CH125)='III Plan Rates'!AH128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ125:CV125)='III Plan Rates'!AI128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX125:DG125)='III Plan Rates'!AJ128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI125:DO125)='III Plan Rates'!AK128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ125:DZ125)='III Plan Rates'!AL128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB125:EE125)='III Plan Rates'!AM128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG125:EK125)='III Plan Rates'!AN128, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM125:ES125)='III Plan Rates'!AO128, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A129","v":"Plan 112"},{"$f":"'III Plan Rates'!B129","v":0},{"$f":"'III Plan Rates'!D129","v":0},{"$f":"'III Plan Rates'!E129","v":0},{"$f":"'III Plan Rates'!F129","v":0},{"$f":"'III Plan Rates'!G129","v":0},{"$f":"'III Plan Rates'!J129","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(I126:Q126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(T126:AB126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(AP126:AX126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(BA126:BI126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(BL126:BT126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW126:CD126)='III Plan Rates'!AG129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF126:CH126)='III Plan Rates'!AH129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ126:CV126)='III Plan Rates'!AI129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX126:DG126)='III Plan Rates'!AJ129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI126:DO126)='III Plan Rates'!AK129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ126:DZ126)='III Plan Rates'!AL129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB126:EE126)='III Plan Rates'!AM129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG126:EK126)='III Plan Rates'!AN129, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM126:ES126)='III Plan Rates'!AO129, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A130","v":"Plan 113"},{"$f":"'III Plan Rates'!B130","v":0},{"$f":"'III Plan Rates'!D130","v":0},{"$f":"'III Plan Rates'!E130","v":0},{"$f":"'III Plan Rates'!F130","v":0},{"$f":"'III Plan Rates'!G130","v":0},{"$f":"'III Plan Rates'!J130","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(I127:Q127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(T127:AB127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(AP127:AX127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(BA127:BI127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(BL127:BT127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW127:CD127)='III Plan Rates'!AG130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF127:CH127)='III Plan Rates'!AH130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ127:CV127)='III Plan Rates'!AI130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX127:DG127)='III Plan Rates'!AJ130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI127:DO127)='III Plan Rates'!AK130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ127:DZ127)='III Plan Rates'!AL130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB127:EE127)='III Plan Rates'!AM130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG127:EK127)='III Plan Rates'!AN130, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM127:ES127)='III Plan Rates'!AO130, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A131","v":"Plan 114"},{"$f":"'III Plan Rates'!B131","v":0},{"$f":"'III Plan Rates'!D131","v":0},{"$f":"'III Plan Rates'!E131","v":0},{"$f":"'III Plan Rates'!F131","v":0},{"$f":"'III Plan Rates'!G131","v":0},{"$f":"'III Plan Rates'!J131","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(I128:Q128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(T128:AB128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(AP128:AX128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(BA128:BI128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(BL128:BT128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW128:CD128)='III Plan Rates'!AG131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF128:CH128)='III Plan Rates'!AH131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ128:CV128)='III Plan Rates'!AI131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX128:DG128)='III Plan Rates'!AJ131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI128:DO128)='III Plan Rates'!AK131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ128:DZ128)='III Plan Rates'!AL131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB128:EE128)='III Plan Rates'!AM131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG128:EK128)='III Plan Rates'!AN131, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM128:ES128)='III Plan Rates'!AO131, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A132","v":"Plan 115"},{"$f":"'III Plan Rates'!B132","v":0},{"$f":"'III Plan Rates'!D132","v":0},{"$f":"'III Plan Rates'!E132","v":0},{"$f":"'III Plan Rates'!F132","v":0},{"$f":"'III Plan Rates'!G132","v":0},{"$f":"'III Plan Rates'!J132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(I129:Q129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(T129:AB129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(AP129:AX129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(BA129:BI129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(BL129:BT129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW129:CD129)='III Plan Rates'!AG132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF129:CH129)='III Plan Rates'!AH132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ129:CV129)='III Plan Rates'!AI132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX129:DG129)='III Plan Rates'!AJ132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI129:DO129)='III Plan Rates'!AK132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ129:DZ129)='III Plan Rates'!AL132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB129:EE129)='III Plan Rates'!AM132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG129:EK129)='III Plan Rates'!AN132, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM129:ES129)='III Plan Rates'!AO132, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A133","v":"Plan 116"},{"$f":"'III Plan Rates'!B133","v":0},{"$f":"'III Plan Rates'!D133","v":0},{"$f":"'III Plan Rates'!E133","v":0},{"$f":"'III Plan Rates'!F133","v":0},{"$f":"'III Plan Rates'!G133","v":0},{"$f":"'III Plan Rates'!J133","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(I130:Q130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(T130:AB130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(AP130:AX130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(BA130:BI130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(BL130:BT130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW130:CD130)='III Plan Rates'!AG133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF130:CH130)='III Plan Rates'!AH133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ130:CV130)='III Plan Rates'!AI133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX130:DG130)='III Plan Rates'!AJ133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI130:DO130)='III Plan Rates'!AK133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ130:DZ130)='III Plan Rates'!AL133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB130:EE130)='III Plan Rates'!AM133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG130:EK130)='III Plan Rates'!AN133, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM130:ES130)='III Plan Rates'!AO133, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A134","v":"Plan 117"},{"$f":"'III Plan Rates'!B134","v":0},{"$f":"'III Plan Rates'!D134","v":0},{"$f":"'III Plan Rates'!E134","v":0},{"$f":"'III Plan Rates'!F134","v":0},{"$f":"'III Plan Rates'!G134","v":0},{"$f":"'III Plan Rates'!J134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(I131:Q131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(T131:AB131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(AP131:AX131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(BA131:BI131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(BL131:BT131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW131:CD131)='III Plan Rates'!AG134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF131:CH131)='III Plan Rates'!AH134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ131:CV131)='III Plan Rates'!AI134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX131:DG131)='III Plan Rates'!AJ134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI131:DO131)='III Plan Rates'!AK134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ131:DZ131)='III Plan Rates'!AL134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB131:EE131)='III Plan Rates'!AM134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG131:EK131)='III Plan Rates'!AN134, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM131:ES131)='III Plan Rates'!AO134, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A135","v":"Plan 118"},{"$f":"'III Plan Rates'!B135","v":0},{"$f":"'III Plan Rates'!D135","v":0},{"$f":"'III Plan Rates'!E135","v":0},{"$f":"'III Plan Rates'!F135","v":0},{"$f":"'III Plan Rates'!G135","v":0},{"$f":"'III Plan Rates'!J135","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(I132:Q132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(T132:AB132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(AP132:AX132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(BA132:BI132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(BL132:BT132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW132:CD132)='III Plan Rates'!AG135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF132:CH132)='III Plan Rates'!AH135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ132:CV132)='III Plan Rates'!AI135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX132:DG132)='III Plan Rates'!AJ135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI132:DO132)='III Plan Rates'!AK135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ132:DZ132)='III Plan Rates'!AL135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB132:EE132)='III Plan Rates'!AM135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG132:EK132)='III Plan Rates'!AN135, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM132:ES132)='III Plan Rates'!AO135, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A136","v":"Plan 119"},{"$f":"'III Plan Rates'!B136","v":0},{"$f":"'III Plan Rates'!D136","v":0},{"$f":"'III Plan Rates'!E136","v":0},{"$f":"'III Plan Rates'!F136","v":0},{"$f":"'III Plan Rates'!G136","v":0},{"$f":"'III Plan Rates'!J136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(I133:Q133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(T133:AB133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(AP133:AX133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(BA133:BI133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(BL133:BT133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW133:CD133)='III Plan Rates'!AG136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF133:CH133)='III Plan Rates'!AH136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ133:CV133)='III Plan Rates'!AI136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX133:DG133)='III Plan Rates'!AJ136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI133:DO133)='III Plan Rates'!AK136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ133:DZ133)='III Plan Rates'!AL136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB133:EE133)='III Plan Rates'!AM136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG133:EK133)='III Plan Rates'!AN136, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM133:ES133)='III Plan Rates'!AO136, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A137","v":"Plan 120"},{"$f":"'III Plan Rates'!B137","v":0},{"$f":"'III Plan Rates'!D137","v":0},{"$f":"'III Plan Rates'!E137","v":0},{"$f":"'III Plan Rates'!F137","v":0},{"$f":"'III Plan Rates'!G137","v":0},{"$f":"'III Plan Rates'!J137","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(I134:Q134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(T134:AB134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(AP134:AX134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(BA134:BI134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(BL134:BT134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW134:CD134)='III Plan Rates'!AG137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF134:CH134)='III Plan Rates'!AH137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ134:CV134)='III Plan Rates'!AI137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX134:DG134)='III Plan Rates'!AJ137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI134:DO134)='III Plan Rates'!AK137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ134:DZ134)='III Plan Rates'!AL137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB134:EE134)='III Plan Rates'!AM137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG134:EK134)='III Plan Rates'!AN137, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM134:ES134)='III Plan Rates'!AO137, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A138","v":"Plan 121"},{"$f":"'III Plan Rates'!B138","v":0},{"$f":"'III Plan Rates'!D138","v":0},{"$f":"'III Plan Rates'!E138","v":0},{"$f":"'III Plan Rates'!F138","v":0},{"$f":"'III Plan Rates'!G138","v":0},{"$f":"'III Plan Rates'!J138","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(I135:Q135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(T135:AB135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(AP135:AX135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(BA135:BI135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(BL135:BT135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW135:CD135)='III Plan Rates'!AG138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF135:CH135)='III Plan Rates'!AH138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ135:CV135)='III Plan Rates'!AI138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX135:DG135)='III Plan Rates'!AJ138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI135:DO135)='III Plan Rates'!AK138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ135:DZ135)='III Plan Rates'!AL138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB135:EE135)='III Plan Rates'!AM138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG135:EK135)='III Plan Rates'!AN138, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM135:ES135)='III Plan Rates'!AO138, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A139","v":"Plan 122"},{"$f":"'III Plan Rates'!B139","v":0},{"$f":"'III Plan Rates'!D139","v":0},{"$f":"'III Plan Rates'!E139","v":0},{"$f":"'III Plan Rates'!F139","v":0},{"$f":"'III Plan Rates'!G139","v":0},{"$f":"'III Plan Rates'!J139","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(I136:Q136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(T136:AB136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(AP136:AX136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(BA136:BI136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(BL136:BT136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW136:CD136)='III Plan Rates'!AG139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF136:CH136)='III Plan Rates'!AH139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ136:CV136)='III Plan Rates'!AI139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX136:DG136)='III Plan Rates'!AJ139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI136:DO136)='III Plan Rates'!AK139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ136:DZ136)='III Plan Rates'!AL139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB136:EE136)='III Plan Rates'!AM139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG136:EK136)='III Plan Rates'!AN139, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM136:ES136)='III Plan Rates'!AO139, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A140","v":"Plan 123"},{"$f":"'III Plan Rates'!B140","v":0},{"$f":"'III Plan Rates'!D140","v":0},{"$f":"'III Plan Rates'!E140","v":0},{"$f":"'III Plan Rates'!F140","v":0},{"$f":"'III Plan Rates'!G140","v":0},{"$f":"'III Plan Rates'!J140","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(I137:Q137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(T137:AB137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(AP137:AX137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(BA137:BI137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(BL137:BT137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW137:CD137)='III Plan Rates'!AG140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF137:CH137)='III Plan Rates'!AH140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ137:CV137)='III Plan Rates'!AI140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX137:DG137)='III Plan Rates'!AJ140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI137:DO137)='III Plan Rates'!AK140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ137:DZ137)='III Plan Rates'!AL140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB137:EE137)='III Plan Rates'!AM140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG137:EK137)='III Plan Rates'!AN140, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM137:ES137)='III Plan Rates'!AO140, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A141","v":"Plan 124"},{"$f":"'III Plan Rates'!B141","v":0},{"$f":"'III Plan Rates'!D141","v":0},{"$f":"'III Plan Rates'!E141","v":0},{"$f":"'III Plan Rates'!F141","v":0},{"$f":"'III Plan Rates'!G141","v":0},{"$f":"'III Plan Rates'!J141","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(I138:Q138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(T138:AB138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(AP138:AX138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(BA138:BI138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(BL138:BT138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW138:CD138)='III Plan Rates'!AG141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF138:CH138)='III Plan Rates'!AH141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ138:CV138)='III Plan Rates'!AI141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX138:DG138)='III Plan Rates'!AJ141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI138:DO138)='III Plan Rates'!AK141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ138:DZ138)='III Plan Rates'!AL141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB138:EE138)='III Plan Rates'!AM141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG138:EK138)='III Plan Rates'!AN141, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM138:ES138)='III Plan Rates'!AO141, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A142","v":"Plan 125"},{"$f":"'III Plan Rates'!B142","v":0},{"$f":"'III Plan Rates'!D142","v":0},{"$f":"'III Plan Rates'!E142","v":0},{"$f":"'III Plan Rates'!F142","v":0},{"$f":"'III Plan Rates'!G142","v":0},{"$f":"'III Plan Rates'!J142","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(I139:Q139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(T139:AB139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(AP139:AX139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(BA139:BI139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(BL139:BT139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW139:CD139)='III Plan Rates'!AG142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF139:CH139)='III Plan Rates'!AH142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ139:CV139)='III Plan Rates'!AI142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX139:DG139)='III Plan Rates'!AJ142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI139:DO139)='III Plan Rates'!AK142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ139:DZ139)='III Plan Rates'!AL142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB139:EE139)='III Plan Rates'!AM142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG139:EK139)='III Plan Rates'!AN142, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM139:ES139)='III Plan Rates'!AO142, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A143","v":"Plan 126"},{"$f":"'III Plan Rates'!B143","v":0},{"$f":"'III Plan Rates'!D143","v":0},{"$f":"'III Plan Rates'!E143","v":0},{"$f":"'III Plan Rates'!F143","v":0},{"$f":"'III Plan Rates'!G143","v":0},{"$f":"'III Plan Rates'!J143","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(I140:Q140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(T140:AB140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(AP140:AX140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(BA140:BI140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(BL140:BT140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW140:CD140)='III Plan Rates'!AG143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF140:CH140)='III Plan Rates'!AH143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ140:CV140)='III Plan Rates'!AI143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX140:DG140)='III Plan Rates'!AJ143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI140:DO140)='III Plan Rates'!AK143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ140:DZ140)='III Plan Rates'!AL143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB140:EE140)='III Plan Rates'!AM143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG140:EK140)='III Plan Rates'!AN143, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM140:ES140)='III Plan Rates'!AO143, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A144","v":"Plan 127"},{"$f":"'III Plan Rates'!B144","v":0},{"$f":"'III Plan Rates'!D144","v":0},{"$f":"'III Plan Rates'!E144","v":0},{"$f":"'III Plan Rates'!F144","v":0},{"$f":"'III Plan Rates'!G144","v":0},{"$f":"'III Plan Rates'!J144","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(I141:Q141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(T141:AB141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(AP141:AX141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(BA141:BI141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(BL141:BT141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW141:CD141)='III Plan Rates'!AG144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF141:CH141)='III Plan Rates'!AH144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ141:CV141)='III Plan Rates'!AI144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX141:DG141)='III Plan Rates'!AJ144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI141:DO141)='III Plan Rates'!AK144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ141:DZ141)='III Plan Rates'!AL144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB141:EE141)='III Plan Rates'!AM144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG141:EK141)='III Plan Rates'!AN144, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM141:ES141)='III Plan Rates'!AO144, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A145","v":"Plan 128"},{"$f":"'III Plan Rates'!B145","v":0},{"$f":"'III Plan Rates'!D145","v":0},{"$f":"'III Plan Rates'!E145","v":0},{"$f":"'III Plan Rates'!F145","v":0},{"$f":"'III Plan Rates'!G145","v":0},{"$f":"'III Plan Rates'!J145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(I142:Q142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(T142:AB142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(AP142:AX142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(BA142:BI142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(BL142:BT142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW142:CD142)='III Plan Rates'!AG145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF142:CH142)='III Plan Rates'!AH145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ142:CV142)='III Plan Rates'!AI145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX142:DG142)='III Plan Rates'!AJ145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI142:DO142)='III Plan Rates'!AK145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ142:DZ142)='III Plan Rates'!AL145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB142:EE142)='III Plan Rates'!AM145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG142:EK142)='III Plan Rates'!AN145, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM142:ES142)='III Plan Rates'!AO145, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A146","v":"Plan 129"},{"$f":"'III Plan Rates'!B146","v":0},{"$f":"'III Plan Rates'!D146","v":0},{"$f":"'III Plan Rates'!E146","v":0},{"$f":"'III Plan Rates'!F146","v":0},{"$f":"'III Plan Rates'!G146","v":0},{"$f":"'III Plan Rates'!J146","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(I143:Q143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(T143:AB143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(AP143:AX143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(BA143:BI143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(BL143:BT143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW143:CD143)='III Plan Rates'!AG146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF143:CH143)='III Plan Rates'!AH146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ143:CV143)='III Plan Rates'!AI146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX143:DG143)='III Plan Rates'!AJ146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI143:DO143)='III Plan Rates'!AK146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ143:DZ143)='III Plan Rates'!AL146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB143:EE143)='III Plan Rates'!AM146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG143:EK143)='III Plan Rates'!AN146, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM143:ES143)='III Plan Rates'!AO146, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A147","v":"Plan 130"},{"$f":"'III Plan Rates'!B147","v":0},{"$f":"'III Plan Rates'!D147","v":0},{"$f":"'III Plan Rates'!E147","v":0},{"$f":"'III Plan Rates'!F147","v":0},{"$f":"'III Plan Rates'!G147","v":0},{"$f":"'III Plan Rates'!J147","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(I144:Q144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(T144:AB144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(AP144:AX144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(BA144:BI144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(BL144:BT144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW144:CD144)='III Plan Rates'!AG147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF144:CH144)='III Plan Rates'!AH147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ144:CV144)='III Plan Rates'!AI147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX144:DG144)='III Plan Rates'!AJ147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI144:DO144)='III Plan Rates'!AK147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ144:DZ144)='III Plan Rates'!AL147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB144:EE144)='III Plan Rates'!AM147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG144:EK144)='III Plan Rates'!AN147, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM144:ES144)='III Plan Rates'!AO147, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A148","v":"Plan 131"},{"$f":"'III Plan Rates'!B148","v":0},{"$f":"'III Plan Rates'!D148","v":0},{"$f":"'III Plan Rates'!E148","v":0},{"$f":"'III Plan Rates'!F148","v":0},{"$f":"'III Plan Rates'!G148","v":0},{"$f":"'III Plan Rates'!J148","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(I145:Q145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(T145:AB145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(AP145:AX145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(BA145:BI145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(BL145:BT145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW145:CD145)='III Plan Rates'!AG148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF145:CH145)='III Plan Rates'!AH148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ145:CV145)='III Plan Rates'!AI148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX145:DG145)='III Plan Rates'!AJ148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI145:DO145)='III Plan Rates'!AK148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ145:DZ145)='III Plan Rates'!AL148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB145:EE145)='III Plan Rates'!AM148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG145:EK145)='III Plan Rates'!AN148, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM145:ES145)='III Plan Rates'!AO148, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A149","v":"Plan 132"},{"$f":"'III Plan Rates'!B149","v":0},{"$f":"'III Plan Rates'!D149","v":0},{"$f":"'III Plan Rates'!E149","v":0},{"$f":"'III Plan Rates'!F149","v":0},{"$f":"'III Plan Rates'!G149","v":0},{"$f":"'III Plan Rates'!J149","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(I146:Q146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(T146:AB146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(AP146:AX146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(BA146:BI146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(BL146:BT146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW146:CD146)='III Plan Rates'!AG149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF146:CH146)='III Plan Rates'!AH149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ146:CV146)='III Plan Rates'!AI149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX146:DG146)='III Plan Rates'!AJ149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI146:DO146)='III Plan Rates'!AK149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ146:DZ146)='III Plan Rates'!AL149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB146:EE146)='III Plan Rates'!AM149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG146:EK146)='III Plan Rates'!AN149, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM146:ES146)='III Plan Rates'!AO149, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A150","v":"Plan 133"},{"$f":"'III Plan Rates'!B150","v":0},{"$f":"'III Plan Rates'!D150","v":0},{"$f":"'III Plan Rates'!E150","v":0},{"$f":"'III Plan Rates'!F150","v":0},{"$f":"'III Plan Rates'!G150","v":0},{"$f":"'III Plan Rates'!J150","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(I147:Q147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(T147:AB147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(AP147:AX147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(BA147:BI147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(BL147:BT147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW147:CD147)='III Plan Rates'!AG150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF147:CH147)='III Plan Rates'!AH150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ147:CV147)='III Plan Rates'!AI150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX147:DG147)='III Plan Rates'!AJ150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI147:DO147)='III Plan Rates'!AK150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ147:DZ147)='III Plan Rates'!AL150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB147:EE147)='III Plan Rates'!AM150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG147:EK147)='III Plan Rates'!AN150, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM147:ES147)='III Plan Rates'!AO150, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A151","v":"Plan 134"},{"$f":"'III Plan Rates'!B151","v":0},{"$f":"'III Plan Rates'!D151","v":0},{"$f":"'III Plan Rates'!E151","v":0},{"$f":"'III Plan Rates'!F151","v":0},{"$f":"'III Plan Rates'!G151","v":0},{"$f":"'III Plan Rates'!J151","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(I148:Q148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(T148:AB148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(AP148:AX148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(BA148:BI148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(BL148:BT148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW148:CD148)='III Plan Rates'!AG151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF148:CH148)='III Plan Rates'!AH151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ148:CV148)='III Plan Rates'!AI151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX148:DG148)='III Plan Rates'!AJ151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI148:DO148)='III Plan Rates'!AK151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ148:DZ148)='III Plan Rates'!AL151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB148:EE148)='III Plan Rates'!AM151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG148:EK148)='III Plan Rates'!AN151, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM148:ES148)='III Plan Rates'!AO151, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A152","v":"Plan 135"},{"$f":"'III Plan Rates'!B152","v":0},{"$f":"'III Plan Rates'!D152","v":0},{"$f":"'III Plan Rates'!E152","v":0},{"$f":"'III Plan Rates'!F152","v":0},{"$f":"'III Plan Rates'!G152","v":0},{"$f":"'III Plan Rates'!J152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(I149:Q149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(T149:AB149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(AP149:AX149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(BA149:BI149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(BL149:BT149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW149:CD149)='III Plan Rates'!AG152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF149:CH149)='III Plan Rates'!AH152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ149:CV149)='III Plan Rates'!AI152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX149:DG149)='III Plan Rates'!AJ152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI149:DO149)='III Plan Rates'!AK152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ149:DZ149)='III Plan Rates'!AL152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB149:EE149)='III Plan Rates'!AM152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG149:EK149)='III Plan Rates'!AN152, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM149:ES149)='III Plan Rates'!AO152, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A153","v":"Plan 136"},{"$f":"'III Plan Rates'!B153","v":0},{"$f":"'III Plan Rates'!D153","v":0},{"$f":"'III Plan Rates'!E153","v":0},{"$f":"'III Plan Rates'!F153","v":0},{"$f":"'III Plan Rates'!G153","v":0},{"$f":"'III Plan Rates'!J153","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(I150:Q150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(T150:AB150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(AP150:AX150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(BA150:BI150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(BL150:BT150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW150:CD150)='III Plan Rates'!AG153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF150:CH150)='III Plan Rates'!AH153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ150:CV150)='III Plan Rates'!AI153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX150:DG150)='III Plan Rates'!AJ153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI150:DO150)='III Plan Rates'!AK153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ150:DZ150)='III Plan Rates'!AL153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB150:EE150)='III Plan Rates'!AM153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG150:EK150)='III Plan Rates'!AN153, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM150:ES150)='III Plan Rates'!AO153, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A154","v":"Plan 137"},{"$f":"'III Plan Rates'!B154","v":0},{"$f":"'III Plan Rates'!D154","v":0},{"$f":"'III Plan Rates'!E154","v":0},{"$f":"'III Plan Rates'!F154","v":0},{"$f":"'III Plan Rates'!G154","v":0},{"$f":"'III Plan Rates'!J154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(I151:Q151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(T151:AB151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(AP151:AX151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(BA151:BI151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(BL151:BT151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW151:CD151)='III Plan Rates'!AG154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF151:CH151)='III Plan Rates'!AH154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ151:CV151)='III Plan Rates'!AI154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX151:DG151)='III Plan Rates'!AJ154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI151:DO151)='III Plan Rates'!AK154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ151:DZ151)='III Plan Rates'!AL154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB151:EE151)='III Plan Rates'!AM154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG151:EK151)='III Plan Rates'!AN154, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM151:ES151)='III Plan Rates'!AO154, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A155","v":"Plan 138"},{"$f":"'III Plan Rates'!B155","v":0},{"$f":"'III Plan Rates'!D155","v":0},{"$f":"'III Plan Rates'!E155","v":0},{"$f":"'III Plan Rates'!F155","v":0},{"$f":"'III Plan Rates'!G155","v":0},{"$f":"'III Plan Rates'!J155","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(I152:Q152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(T152:AB152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(AP152:AX152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(BA152:BI152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(BL152:BT152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW152:CD152)='III Plan Rates'!AG155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF152:CH152)='III Plan Rates'!AH155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ152:CV152)='III Plan Rates'!AI155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX152:DG152)='III Plan Rates'!AJ155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI152:DO152)='III Plan Rates'!AK155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ152:DZ152)='III Plan Rates'!AL155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB152:EE152)='III Plan Rates'!AM155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG152:EK152)='III Plan Rates'!AN155, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM152:ES152)='III Plan Rates'!AO155, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A156","v":"Plan 139"},{"$f":"'III Plan Rates'!B156","v":0},{"$f":"'III Plan Rates'!D156","v":0},{"$f":"'III Plan Rates'!E156","v":0},{"$f":"'III Plan Rates'!F156","v":0},{"$f":"'III Plan Rates'!G156","v":0},{"$f":"'III Plan Rates'!J156","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(I153:Q153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(T153:AB153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(AP153:AX153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(BA153:BI153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(BL153:BT153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW153:CD153)='III Plan Rates'!AG156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF153:CH153)='III Plan Rates'!AH156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ153:CV153)='III Plan Rates'!AI156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX153:DG153)='III Plan Rates'!AJ156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI153:DO153)='III Plan Rates'!AK156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ153:DZ153)='III Plan Rates'!AL156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB153:EE153)='III Plan Rates'!AM156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG153:EK153)='III Plan Rates'!AN156, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM153:ES153)='III Plan Rates'!AO156, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A157","v":"Plan 140"},{"$f":"'III Plan Rates'!B157","v":0},{"$f":"'III Plan Rates'!D157","v":0},{"$f":"'III Plan Rates'!E157","v":0},{"$f":"'III Plan Rates'!F157","v":0},{"$f":"'III Plan Rates'!G157","v":0},{"$f":"'III Plan Rates'!J157","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(I154:Q154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(T154:AB154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(AP154:AX154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(BA154:BI154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(BL154:BT154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW154:CD154)='III Plan Rates'!AG157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF154:CH154)='III Plan Rates'!AH157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ154:CV154)='III Plan Rates'!AI157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX154:DG154)='III Plan Rates'!AJ157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI154:DO154)='III Plan Rates'!AK157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ154:DZ154)='III Plan Rates'!AL157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB154:EE154)='III Plan Rates'!AM157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG154:EK154)='III Plan Rates'!AN157, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM154:ES154)='III Plan Rates'!AO157, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A158","v":"Plan 141"},{"$f":"'III Plan Rates'!B158","v":0},{"$f":"'III Plan Rates'!D158","v":0},{"$f":"'III Plan Rates'!E158","v":0},{"$f":"'III Plan Rates'!F158","v":0},{"$f":"'III Plan Rates'!G158","v":0},{"$f":"'III Plan Rates'!J158","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(I155:Q155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(T155:AB155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(AP155:AX155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(BA155:BI155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(BL155:BT155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW155:CD155)='III Plan Rates'!AG158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF155:CH155)='III Plan Rates'!AH158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ155:CV155)='III Plan Rates'!AI158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX155:DG155)='III Plan Rates'!AJ158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI155:DO155)='III Plan Rates'!AK158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ155:DZ155)='III Plan Rates'!AL158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB155:EE155)='III Plan Rates'!AM158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG155:EK155)='III Plan Rates'!AN158, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM155:ES155)='III Plan Rates'!AO158, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A159","v":"Plan 142"},{"$f":"'III Plan Rates'!B159","v":0},{"$f":"'III Plan Rates'!D159","v":0},{"$f":"'III Plan Rates'!E159","v":0},{"$f":"'III Plan Rates'!F159","v":0},{"$f":"'III Plan Rates'!G159","v":0},{"$f":"'III Plan Rates'!J159","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(I156:Q156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(T156:AB156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(AP156:AX156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(BA156:BI156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(BL156:BT156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW156:CD156)='III Plan Rates'!AG159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF156:CH156)='III Plan Rates'!AH159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ156:CV156)='III Plan Rates'!AI159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX156:DG156)='III Plan Rates'!AJ159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI156:DO156)='III Plan Rates'!AK159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ156:DZ156)='III Plan Rates'!AL159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB156:EE156)='III Plan Rates'!AM159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG156:EK156)='III Plan Rates'!AN159, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM156:ES156)='III Plan Rates'!AO159, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A160","v":"Plan 143"},{"$f":"'III Plan Rates'!B160","v":0},{"$f":"'III Plan Rates'!D160","v":0},{"$f":"'III Plan Rates'!E160","v":0},{"$f":"'III Plan Rates'!F160","v":0},{"$f":"'III Plan Rates'!G160","v":0},{"$f":"'III Plan Rates'!J160","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(I157:Q157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(T157:AB157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(AP157:AX157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(BA157:BI157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(BL157:BT157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW157:CD157)='III Plan Rates'!AG160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF157:CH157)='III Plan Rates'!AH160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ157:CV157)='III Plan Rates'!AI160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX157:DG157)='III Plan Rates'!AJ160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI157:DO157)='III Plan Rates'!AK160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ157:DZ157)='III Plan Rates'!AL160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB157:EE157)='III Plan Rates'!AM160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG157:EK157)='III Plan Rates'!AN160, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM157:ES157)='III Plan Rates'!AO160, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A161","v":"Plan 144"},{"$f":"'III Plan Rates'!B161","v":0},{"$f":"'III Plan Rates'!D161","v":0},{"$f":"'III Plan Rates'!E161","v":0},{"$f":"'III Plan Rates'!F161","v":0},{"$f":"'III Plan Rates'!G161","v":0},{"$f":"'III Plan Rates'!J161","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(I158:Q158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(T158:AB158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(AP158:AX158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(BA158:BI158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(BL158:BT158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW158:CD158)='III Plan Rates'!AG161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF158:CH158)='III Plan Rates'!AH161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ158:CV158)='III Plan Rates'!AI161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX158:DG158)='III Plan Rates'!AJ161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI158:DO158)='III Plan Rates'!AK161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ158:DZ158)='III Plan Rates'!AL161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB158:EE158)='III Plan Rates'!AM161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG158:EK158)='III Plan Rates'!AN161, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM158:ES158)='III Plan Rates'!AO161, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A162","v":"Plan 145"},{"$f":"'III Plan Rates'!B162","v":0},{"$f":"'III Plan Rates'!D162","v":0},{"$f":"'III Plan Rates'!E162","v":0},{"$f":"'III Plan Rates'!F162","v":0},{"$f":"'III Plan Rates'!G162","v":0},{"$f":"'III Plan Rates'!J162","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(I159:Q159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(T159:AB159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(AP159:AX159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(BA159:BI159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(BL159:BT159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW159:CD159)='III Plan Rates'!AG162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF159:CH159)='III Plan Rates'!AH162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ159:CV159)='III Plan Rates'!AI162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX159:DG159)='III Plan Rates'!AJ162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI159:DO159)='III Plan Rates'!AK162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ159:DZ159)='III Plan Rates'!AL162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB159:EE159)='III Plan Rates'!AM162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG159:EK159)='III Plan Rates'!AN162, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM159:ES159)='III Plan Rates'!AO162, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A163","v":"Plan 146"},{"$f":"'III Plan Rates'!B163","v":0},{"$f":"'III Plan Rates'!D163","v":0},{"$f":"'III Plan Rates'!E163","v":0},{"$f":"'III Plan Rates'!F163","v":0},{"$f":"'III Plan Rates'!G163","v":0},{"$f":"'III Plan Rates'!J163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(I160:Q160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(T160:AB160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(AP160:AX160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(BA160:BI160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(BL160:BT160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW160:CD160)='III Plan Rates'!AG163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF160:CH160)='III Plan Rates'!AH163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ160:CV160)='III Plan Rates'!AI163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX160:DG160)='III Plan Rates'!AJ163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI160:DO160)='III Plan Rates'!AK163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ160:DZ160)='III Plan Rates'!AL163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB160:EE160)='III Plan Rates'!AM163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG160:EK160)='III Plan Rates'!AN163, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM160:ES160)='III Plan Rates'!AO163, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A164","v":"Plan 147"},{"$f":"'III Plan Rates'!B164","v":0},{"$f":"'III Plan Rates'!D164","v":0},{"$f":"'III Plan Rates'!E164","v":0},{"$f":"'III Plan Rates'!F164","v":0},{"$f":"'III Plan Rates'!G164","v":0},{"$f":"'III Plan Rates'!J164","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(I161:Q161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(T161:AB161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(AP161:AX161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(BA161:BI161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(BL161:BT161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW161:CD161)='III Plan Rates'!AG164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF161:CH161)='III Plan Rates'!AH164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ161:CV161)='III Plan Rates'!AI164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX161:DG161)='III Plan Rates'!AJ164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI161:DO161)='III Plan Rates'!AK164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ161:DZ161)='III Plan Rates'!AL164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB161:EE161)='III Plan Rates'!AM164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG161:EK161)='III Plan Rates'!AN164, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM161:ES161)='III Plan Rates'!AO164, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A165","v":"Plan 148"},{"$f":"'III Plan Rates'!B165","v":0},{"$f":"'III Plan Rates'!D165","v":0},{"$f":"'III Plan Rates'!E165","v":0},{"$f":"'III Plan Rates'!F165","v":0},{"$f":"'III Plan Rates'!G165","v":0},{"$f":"'III Plan Rates'!J165","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(I162:Q162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(T162:AB162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(AP162:AX162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(BA162:BI162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(BL162:BT162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW162:CD162)='III Plan Rates'!AG165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF162:CH162)='III Plan Rates'!AH165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ162:CV162)='III Plan Rates'!AI165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX162:DG162)='III Plan Rates'!AJ165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI162:DO162)='III Plan Rates'!AK165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ162:DZ162)='III Plan Rates'!AL165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB162:EE162)='III Plan Rates'!AM165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG162:EK162)='III Plan Rates'!AN165, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM162:ES162)='III Plan Rates'!AO165, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A166","v":"Plan 149"},{"$f":"'III Plan Rates'!B166","v":0},{"$f":"'III Plan Rates'!D166","v":0},{"$f":"'III Plan Rates'!E166","v":0},{"$f":"'III Plan Rates'!F166","v":0},{"$f":"'III Plan Rates'!G166","v":0},{"$f":"'III Plan Rates'!J166","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(I163:Q163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(T163:AB163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(AP163:AX163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(BA163:BI163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(BL163:BT163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW163:CD163)='III Plan Rates'!AG166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF163:CH163)='III Plan Rates'!AH166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ163:CV163)='III Plan Rates'!AI166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX163:DG163)='III Plan Rates'!AJ166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI163:DO163)='III Plan Rates'!AK166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ163:DZ163)='III Plan Rates'!AL166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB163:EE163)='III Plan Rates'!AM166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG163:EK163)='III Plan Rates'!AN166, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM163:ES163)='III Plan Rates'!AO166, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A167","v":"Plan 150"},{"$f":"'III Plan Rates'!B167","v":0},{"$f":"'III Plan Rates'!D167","v":0},{"$f":"'III Plan Rates'!E167","v":0},{"$f":"'III Plan Rates'!F167","v":0},{"$f":"'III Plan Rates'!G167","v":0},{"$f":"'III Plan Rates'!J167","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(I164:Q164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(T164:AB164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(AP164:AX164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(BA164:BI164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(BL164:BT164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW164:CD164)='III Plan Rates'!AG167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF164:CH164)='III Plan Rates'!AH167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ164:CV164)='III Plan Rates'!AI167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX164:DG164)='III Plan Rates'!AJ167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI164:DO164)='III Plan Rates'!AK167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ164:DZ164)='III Plan Rates'!AL167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB164:EE164)='III Plan Rates'!AM167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG164:EK164)='III Plan Rates'!AN167, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM164:ES164)='III Plan Rates'!AO167, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A168","v":"Plan 151"},{"$f":"'III Plan Rates'!B168","v":0},{"$f":"'III Plan Rates'!D168","v":0},{"$f":"'III Plan Rates'!E168","v":0},{"$f":"'III Plan Rates'!F168","v":0},{"$f":"'III Plan Rates'!G168","v":0},{"$f":"'III Plan Rates'!J168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(I165:Q165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(T165:AB165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(AP165:AX165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(BA165:BI165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(BL165:BT165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW165:CD165)='III Plan Rates'!AG168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF165:CH165)='III Plan Rates'!AH168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ165:CV165)='III Plan Rates'!AI168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX165:DG165)='III Plan Rates'!AJ168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI165:DO165)='III Plan Rates'!AK168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ165:DZ165)='III Plan Rates'!AL168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB165:EE165)='III Plan Rates'!AM168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG165:EK165)='III Plan Rates'!AN168, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM165:ES165)='III Plan Rates'!AO168, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A169","v":"Plan 152"},{"$f":"'III Plan Rates'!B169","v":0},{"$f":"'III Plan Rates'!D169","v":0},{"$f":"'III Plan Rates'!E169","v":0},{"$f":"'III Plan Rates'!F169","v":0},{"$f":"'III Plan Rates'!G169","v":0},{"$f":"'III Plan Rates'!J169","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(I166:Q166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(T166:AB166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(AP166:AX166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(BA166:BI166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(BL166:BT166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW166:CD166)='III Plan Rates'!AG169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF166:CH166)='III Plan Rates'!AH169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ166:CV166)='III Plan Rates'!AI169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX166:DG166)='III Plan Rates'!AJ169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI166:DO166)='III Plan Rates'!AK169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ166:DZ166)='III Plan Rates'!AL169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB166:EE166)='III Plan Rates'!AM169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG166:EK166)='III Plan Rates'!AN169, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM166:ES166)='III Plan Rates'!AO169, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A170","v":"Plan 153"},{"$f":"'III Plan Rates'!B170","v":0},{"$f":"'III Plan Rates'!D170","v":0},{"$f":"'III Plan Rates'!E170","v":0},{"$f":"'III Plan Rates'!F170","v":0},{"$f":"'III Plan Rates'!G170","v":0},{"$f":"'III Plan Rates'!J170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(I167:Q167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(T167:AB167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(AP167:AX167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(BA167:BI167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(BL167:BT167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW167:CD167)='III Plan Rates'!AG170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF167:CH167)='III Plan Rates'!AH170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ167:CV167)='III Plan Rates'!AI170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX167:DG167)='III Plan Rates'!AJ170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI167:DO167)='III Plan Rates'!AK170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ167:DZ167)='III Plan Rates'!AL170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB167:EE167)='III Plan Rates'!AM170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG167:EK167)='III Plan Rates'!AN170, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM167:ES167)='III Plan Rates'!AO170, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A171","v":"Plan 154"},{"$f":"'III Plan Rates'!B171","v":0},{"$f":"'III Plan Rates'!D171","v":0},{"$f":"'III Plan Rates'!E171","v":0},{"$f":"'III Plan Rates'!F171","v":0},{"$f":"'III Plan Rates'!G171","v":0},{"$f":"'III Plan Rates'!J171","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(I168:Q168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(T168:AB168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(AP168:AX168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(BA168:BI168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(BL168:BT168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW168:CD168)='III Plan Rates'!AG171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF168:CH168)='III Plan Rates'!AH171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ168:CV168)='III Plan Rates'!AI171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX168:DG168)='III Plan Rates'!AJ171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI168:DO168)='III Plan Rates'!AK171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ168:DZ168)='III Plan Rates'!AL171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB168:EE168)='III Plan Rates'!AM171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG168:EK168)='III Plan Rates'!AN171, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM168:ES168)='III Plan Rates'!AO171, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A172","v":"Plan 155"},{"$f":"'III Plan Rates'!B172","v":0},{"$f":"'III Plan Rates'!D172","v":0},{"$f":"'III Plan Rates'!E172","v":0},{"$f":"'III Plan Rates'!F172","v":0},{"$f":"'III Plan Rates'!G172","v":0},{"$f":"'III Plan Rates'!J172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(I169:Q169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(T169:AB169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(AP169:AX169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(BA169:BI169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(BL169:BT169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW169:CD169)='III Plan Rates'!AG172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF169:CH169)='III Plan Rates'!AH172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ169:CV169)='III Plan Rates'!AI172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX169:DG169)='III Plan Rates'!AJ172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI169:DO169)='III Plan Rates'!AK172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ169:DZ169)='III Plan Rates'!AL172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB169:EE169)='III Plan Rates'!AM172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG169:EK169)='III Plan Rates'!AN172, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM169:ES169)='III Plan Rates'!AO172, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A173","v":"Plan 156"},{"$f":"'III Plan Rates'!B173","v":0},{"$f":"'III Plan Rates'!D173","v":0},{"$f":"'III Plan Rates'!E173","v":0},{"$f":"'III Plan Rates'!F173","v":0},{"$f":"'III Plan Rates'!G173","v":0},{"$f":"'III Plan Rates'!J173","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(I170:Q170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(T170:AB170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(AP170:AX170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(BA170:BI170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(BL170:BT170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW170:CD170)='III Plan Rates'!AG173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF170:CH170)='III Plan Rates'!AH173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ170:CV170)='III Plan Rates'!AI173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX170:DG170)='III Plan Rates'!AJ173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI170:DO170)='III Plan Rates'!AK173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ170:DZ170)='III Plan Rates'!AL173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB170:EE170)='III Plan Rates'!AM173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG170:EK170)='III Plan Rates'!AN173, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM170:ES170)='III Plan Rates'!AO173, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A174","v":"Plan 157"},{"$f":"'III Plan Rates'!B174","v":0},{"$f":"'III Plan Rates'!D174","v":0},{"$f":"'III Plan Rates'!E174","v":0},{"$f":"'III Plan Rates'!F174","v":0},{"$f":"'III Plan Rates'!G174","v":0},{"$f":"'III Plan Rates'!J174","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(I171:Q171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(T171:AB171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(AP171:AX171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(BA171:BI171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(BL171:BT171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW171:CD171)='III Plan Rates'!AG174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF171:CH171)='III Plan Rates'!AH174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ171:CV171)='III Plan Rates'!AI174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX171:DG171)='III Plan Rates'!AJ174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI171:DO171)='III Plan Rates'!AK174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ171:DZ171)='III Plan Rates'!AL174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB171:EE171)='III Plan Rates'!AM174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG171:EK171)='III Plan Rates'!AN174, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM171:ES171)='III Plan Rates'!AO174, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A175","v":"Plan 158"},{"$f":"'III Plan Rates'!B175","v":0},{"$f":"'III Plan Rates'!D175","v":0},{"$f":"'III Plan Rates'!E175","v":0},{"$f":"'III Plan Rates'!F175","v":0},{"$f":"'III Plan Rates'!G175","v":0},{"$f":"'III Plan Rates'!J175","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(I172:Q172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(T172:AB172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(AP172:AX172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(BA172:BI172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(BL172:BT172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW172:CD172)='III Plan Rates'!AG175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF172:CH172)='III Plan Rates'!AH175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ172:CV172)='III Plan Rates'!AI175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX172:DG172)='III Plan Rates'!AJ175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI172:DO172)='III Plan Rates'!AK175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ172:DZ172)='III Plan Rates'!AL175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB172:EE172)='III Plan Rates'!AM175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG172:EK172)='III Plan Rates'!AN175, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM172:ES172)='III Plan Rates'!AO175, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A176","v":"Plan 159"},{"$f":"'III Plan Rates'!B176","v":0},{"$f":"'III Plan Rates'!D176","v":0},{"$f":"'III Plan Rates'!E176","v":0},{"$f":"'III Plan Rates'!F176","v":0},{"$f":"'III Plan Rates'!G176","v":0},{"$f":"'III Plan Rates'!J176","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(I173:Q173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(T173:AB173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(AP173:AX173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(BA173:BI173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(BL173:BT173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW173:CD173)='III Plan Rates'!AG176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF173:CH173)='III Plan Rates'!AH176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ173:CV173)='III Plan Rates'!AI176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX173:DG173)='III Plan Rates'!AJ176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI173:DO173)='III Plan Rates'!AK176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ173:DZ173)='III Plan Rates'!AL176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB173:EE173)='III Plan Rates'!AM176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG173:EK173)='III Plan Rates'!AN176, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM173:ES173)='III Plan Rates'!AO176, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A177","v":"Plan 160"},{"$f":"'III Plan Rates'!B177","v":0},{"$f":"'III Plan Rates'!D177","v":0},{"$f":"'III Plan Rates'!E177","v":0},{"$f":"'III Plan Rates'!F177","v":0},{"$f":"'III Plan Rates'!G177","v":0},{"$f":"'III Plan Rates'!J177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(I174:Q174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(T174:AB174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(AP174:AX174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(BA174:BI174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(BL174:BT174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW174:CD174)='III Plan Rates'!AG177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF174:CH174)='III Plan Rates'!AH177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ174:CV174)='III Plan Rates'!AI177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX174:DG174)='III Plan Rates'!AJ177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI174:DO174)='III Plan Rates'!AK177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ174:DZ174)='III Plan Rates'!AL177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB174:EE174)='III Plan Rates'!AM177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG174:EK174)='III Plan Rates'!AN177, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM174:ES174)='III Plan Rates'!AO177, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A178","v":"Plan 161"},{"$f":"'III Plan Rates'!B178","v":0},{"$f":"'III Plan Rates'!D178","v":0},{"$f":"'III Plan Rates'!E178","v":0},{"$f":"'III Plan Rates'!F178","v":0},{"$f":"'III Plan Rates'!G178","v":0},{"$f":"'III Plan Rates'!J178","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(I175:Q175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(T175:AB175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(AP175:AX175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(BA175:BI175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(BL175:BT175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW175:CD175)='III Plan Rates'!AG178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF175:CH175)='III Plan Rates'!AH178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ175:CV175)='III Plan Rates'!AI178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX175:DG175)='III Plan Rates'!AJ178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI175:DO175)='III Plan Rates'!AK178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ175:DZ175)='III Plan Rates'!AL178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB175:EE175)='III Plan Rates'!AM178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG175:EK175)='III Plan Rates'!AN178, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM175:ES175)='III Plan Rates'!AO178, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A179","v":"Plan 162"},{"$f":"'III Plan Rates'!B179","v":0},{"$f":"'III Plan Rates'!D179","v":0},{"$f":"'III Plan Rates'!E179","v":0},{"$f":"'III Plan Rates'!F179","v":0},{"$f":"'III Plan Rates'!G179","v":0},{"$f":"'III Plan Rates'!J179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(I176:Q176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(T176:AB176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(AP176:AX176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(BA176:BI176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(BL176:BT176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW176:CD176)='III Plan Rates'!AG179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF176:CH176)='III Plan Rates'!AH179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ176:CV176)='III Plan Rates'!AI179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX176:DG176)='III Plan Rates'!AJ179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI176:DO176)='III Plan Rates'!AK179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ176:DZ176)='III Plan Rates'!AL179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB176:EE176)='III Plan Rates'!AM179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG176:EK176)='III Plan Rates'!AN179, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM176:ES176)='III Plan Rates'!AO179, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A180","v":"Plan 163"},{"$f":"'III Plan Rates'!B180","v":0},{"$f":"'III Plan Rates'!D180","v":0},{"$f":"'III Plan Rates'!E180","v":0},{"$f":"'III Plan Rates'!F180","v":0},{"$f":"'III Plan Rates'!G180","v":0},{"$f":"'III Plan Rates'!J180","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(I177:Q177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(T177:AB177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(AP177:AX177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(BA177:BI177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(BL177:BT177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW177:CD177)='III Plan Rates'!AG180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF177:CH177)='III Plan Rates'!AH180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ177:CV177)='III Plan Rates'!AI180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX177:DG177)='III Plan Rates'!AJ180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI177:DO177)='III Plan Rates'!AK180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ177:DZ177)='III Plan Rates'!AL180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB177:EE177)='III Plan Rates'!AM180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG177:EK177)='III Plan Rates'!AN180, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM177:ES177)='III Plan Rates'!AO180, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A181","v":"Plan 164"},{"$f":"'III Plan Rates'!B181","v":0},{"$f":"'III Plan Rates'!D181","v":0},{"$f":"'III Plan Rates'!E181","v":0},{"$f":"'III Plan Rates'!F181","v":0},{"$f":"'III Plan Rates'!G181","v":0},{"$f":"'III Plan Rates'!J181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(I178:Q178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(T178:AB178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"IF(AND(I178>0,T178>0),T178/I178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J178>0,U178>0),U178/J178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K178>0,V178>0),V178/K178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L178>0,W178>0),W178/L178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M178>0,X178>0),X178/M178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N178>0,Y178>0),Y178/N178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O178>0,Z178>0),Z178/O178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P178>0,AA178>0),AA178/P178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q178>0,AB178>0),AB178/Q178-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R178>0,AC178>0),AC178/R178-1,\"\")","v":""},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(AP178:AX178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(BA178:BI178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(BL178:BT178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW178:CD178)='III Plan Rates'!AG181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF178:CH178)='III Plan Rates'!AH181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ178:CV178)='III Plan Rates'!AI181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX178:DG178)='III Plan Rates'!AJ181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI178:DO178)='III Plan Rates'!AK181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ178:DZ178)='III Plan Rates'!AL181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB178:EE178)='III Plan Rates'!AM181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG178:EK178)='III Plan Rates'!AN181, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM178:ES178)='III Plan Rates'!AO181, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A182","v":"Plan 165"},{"$f":"'III Plan Rates'!B182","v":0},{"$f":"'III Plan Rates'!D182","v":0},{"$f":"'III Plan Rates'!E182","v":0},{"$f":"'III Plan Rates'!F182","v":0},{"$f":"'III Plan Rates'!G182","v":0},{"$f":"'III Plan Rates'!J182","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(I179:Q179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(T179:AB179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(AP179:AX179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(BA179:BI179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(BL179:BT179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW179:CD179)='III Plan Rates'!AG182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF179:CH179)='III Plan Rates'!AH182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ179:CV179)='III Plan Rates'!AI182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX179:DG179)='III Plan Rates'!AJ182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI179:DO179)='III Plan Rates'!AK182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ179:DZ179)='III Plan Rates'!AL182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB179:EE179)='III Plan Rates'!AM182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG179:EK179)='III Plan Rates'!AN182, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM179:ES179)='III Plan Rates'!AO182, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A183","v":"Plan 166"},{"$f":"'III Plan Rates'!B183","v":0},{"$f":"'III Plan Rates'!D183","v":0},{"$f":"'III Plan Rates'!E183","v":0},{"$f":"'III Plan Rates'!F183","v":0},{"$f":"'III Plan Rates'!G183","v":0},{"$f":"'III Plan Rates'!J183","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(I180:Q180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(T180:AB180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(AP180:AX180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(BA180:BI180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(BL180:BT180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW180:CD180)='III Plan Rates'!AG183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF180:CH180)='III Plan Rates'!AH183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ180:CV180)='III Plan Rates'!AI183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX180:DG180)='III Plan Rates'!AJ183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI180:DO180)='III Plan Rates'!AK183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ180:DZ180)='III Plan Rates'!AL183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB180:EE180)='III Plan Rates'!AM183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG180:EK180)='III Plan Rates'!AN183, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM180:ES180)='III Plan Rates'!AO183, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A184","v":"Plan 167"},{"$f":"'III Plan Rates'!B184","v":0},{"$f":"'III Plan Rates'!D184","v":0},{"$f":"'III Plan Rates'!E184","v":0},{"$f":"'III Plan Rates'!F184","v":0},{"$f":"'III Plan Rates'!G184","v":0},{"$f":"'III Plan Rates'!J184","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(I181:Q181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(T181:AB181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(AP181:AX181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(BA181:BI181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(BL181:BT181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW181:CD181)='III Plan Rates'!AG184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF181:CH181)='III Plan Rates'!AH184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ181:CV181)='III Plan Rates'!AI184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX181:DG181)='III Plan Rates'!AJ184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI181:DO181)='III Plan Rates'!AK184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ181:DZ181)='III Plan Rates'!AL184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB181:EE181)='III Plan Rates'!AM184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG181:EK181)='III Plan Rates'!AN184, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM181:ES181)='III Plan Rates'!AO184, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A185","v":"Plan 168"},{"$f":"'III Plan Rates'!B185","v":0},{"$f":"'III Plan Rates'!D185","v":0},{"$f":"'III Plan Rates'!E185","v":0},{"$f":"'III Plan Rates'!F185","v":0},{"$f":"'III Plan Rates'!G185","v":0},{"$f":"'III Plan Rates'!J185","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(I182:Q182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(T182:AB182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(AP182:AX182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(BA182:BI182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(BL182:BT182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW182:CD182)='III Plan Rates'!AG185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF182:CH182)='III Plan Rates'!AH185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ182:CV182)='III Plan Rates'!AI185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX182:DG182)='III Plan Rates'!AJ185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI182:DO182)='III Plan Rates'!AK185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ182:DZ182)='III Plan Rates'!AL185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB182:EE182)='III Plan Rates'!AM185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG182:EK182)='III Plan Rates'!AN185, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM182:ES182)='III Plan Rates'!AO185, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A186","v":"Plan 169"},{"$f":"'III Plan Rates'!B186","v":0},{"$f":"'III Plan Rates'!D186","v":0},{"$f":"'III Plan Rates'!E186","v":0},{"$f":"'III Plan Rates'!F186","v":0},{"$f":"'III Plan Rates'!G186","v":0},{"$f":"'III Plan Rates'!J186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(I183:Q183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(T183:AB183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(AP183:AX183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(BA183:BI183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(BL183:BT183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW183:CD183)='III Plan Rates'!AG186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF183:CH183)='III Plan Rates'!AH186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ183:CV183)='III Plan Rates'!AI186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX183:DG183)='III Plan Rates'!AJ186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI183:DO183)='III Plan Rates'!AK186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ183:DZ183)='III Plan Rates'!AL186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB183:EE183)='III Plan Rates'!AM186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG183:EK183)='III Plan Rates'!AN186, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM183:ES183)='III Plan Rates'!AO186, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A187","v":"Plan 170"},{"$f":"'III Plan Rates'!B187","v":0},{"$f":"'III Plan Rates'!D187","v":0},{"$f":"'III Plan Rates'!E187","v":0},{"$f":"'III Plan Rates'!F187","v":0},{"$f":"'III Plan Rates'!G187","v":0},{"$f":"'III Plan Rates'!J187","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(I184:Q184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(T184:AB184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(AP184:AX184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(BA184:BI184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(BL184:BT184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW184:CD184)='III Plan Rates'!AG187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF184:CH184)='III Plan Rates'!AH187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ184:CV184)='III Plan Rates'!AI187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX184:DG184)='III Plan Rates'!AJ187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI184:DO184)='III Plan Rates'!AK187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ184:DZ184)='III Plan Rates'!AL187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB184:EE184)='III Plan Rates'!AM187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG184:EK184)='III Plan Rates'!AN187, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM184:ES184)='III Plan Rates'!AO187, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A188","v":"Plan 171"},{"$f":"'III Plan Rates'!B188","v":0},{"$f":"'III Plan Rates'!D188","v":0},{"$f":"'III Plan Rates'!E188","v":0},{"$f":"'III Plan Rates'!F188","v":0},{"$f":"'III Plan Rates'!G188","v":0},{"$f":"'III Plan Rates'!J188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(I185:Q185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(T185:AB185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(AP185:AX185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(BA185:BI185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(BL185:BT185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW185:CD185)='III Plan Rates'!AG188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF185:CH185)='III Plan Rates'!AH188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ185:CV185)='III Plan Rates'!AI188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX185:DG185)='III Plan Rates'!AJ188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI185:DO185)='III Plan Rates'!AK188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ185:DZ185)='III Plan Rates'!AL188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB185:EE185)='III Plan Rates'!AM188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG185:EK185)='III Plan Rates'!AN188, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM185:ES185)='III Plan Rates'!AO188, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A189","v":"Plan 172"},{"$f":"'III Plan Rates'!B189","v":0},{"$f":"'III Plan Rates'!D189","v":0},{"$f":"'III Plan Rates'!E189","v":0},{"$f":"'III Plan Rates'!F189","v":0},{"$f":"'III Plan Rates'!G189","v":0},{"$f":"'III Plan Rates'!J189","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(I186:Q186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(T186:AB186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(AP186:AX186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(BA186:BI186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(BL186:BT186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW186:CD186)='III Plan Rates'!AG189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF186:CH186)='III Plan Rates'!AH189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ186:CV186)='III Plan Rates'!AI189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX186:DG186)='III Plan Rates'!AJ189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI186:DO186)='III Plan Rates'!AK189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ186:DZ186)='III Plan Rates'!AL189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB186:EE186)='III Plan Rates'!AM189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG186:EK186)='III Plan Rates'!AN189, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM186:ES186)='III Plan Rates'!AO189, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A190","v":"Plan 173"},{"$f":"'III Plan Rates'!B190","v":0},{"$f":"'III Plan Rates'!D190","v":0},{"$f":"'III Plan Rates'!E190","v":0},{"$f":"'III Plan Rates'!F190","v":0},{"$f":"'III Plan Rates'!G190","v":0},{"$f":"'III Plan Rates'!J190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(I187:Q187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(T187:AB187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(AP187:AX187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(BA187:BI187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(BL187:BT187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW187:CD187)='III Plan Rates'!AG190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF187:CH187)='III Plan Rates'!AH190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ187:CV187)='III Plan Rates'!AI190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX187:DG187)='III Plan Rates'!AJ190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI187:DO187)='III Plan Rates'!AK190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ187:DZ187)='III Plan Rates'!AL190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB187:EE187)='III Plan Rates'!AM190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG187:EK187)='III Plan Rates'!AN190, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM187:ES187)='III Plan Rates'!AO190, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A191","v":"Plan 174"},{"$f":"'III Plan Rates'!B191","v":0},{"$f":"'III Plan Rates'!D191","v":0},{"$f":"'III Plan Rates'!E191","v":0},{"$f":"'III Plan Rates'!F191","v":0},{"$f":"'III Plan Rates'!G191","v":0},{"$f":"'III Plan Rates'!J191","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(I188:Q188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(T188:AB188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(AP188:AX188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(BA188:BI188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(BL188:BT188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW188:CD188)='III Plan Rates'!AG191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF188:CH188)='III Plan Rates'!AH191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ188:CV188)='III Plan Rates'!AI191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX188:DG188)='III Plan Rates'!AJ191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI188:DO188)='III Plan Rates'!AK191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ188:DZ188)='III Plan Rates'!AL191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB188:EE188)='III Plan Rates'!AM191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG188:EK188)='III Plan Rates'!AN191, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM188:ES188)='III Plan Rates'!AO191, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A192","v":"Plan 175"},{"$f":"'III Plan Rates'!B192","v":0},{"$f":"'III Plan Rates'!D192","v":0},{"$f":"'III Plan Rates'!E192","v":0},{"$f":"'III Plan Rates'!F192","v":0},{"$f":"'III Plan Rates'!G192","v":0},{"$f":"'III Plan Rates'!J192","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(I189:Q189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(T189:AB189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(AP189:AX189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(BA189:BI189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(BL189:BT189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW189:CD189)='III Plan Rates'!AG192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF189:CH189)='III Plan Rates'!AH192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ189:CV189)='III Plan Rates'!AI192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX189:DG189)='III Plan Rates'!AJ192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI189:DO189)='III Plan Rates'!AK192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ189:DZ189)='III Plan Rates'!AL192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB189:EE189)='III Plan Rates'!AM192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG189:EK189)='III Plan Rates'!AN192, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM189:ES189)='III Plan Rates'!AO192, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A193","v":"Plan 176"},{"$f":"'III Plan Rates'!B193","v":0},{"$f":"'III Plan Rates'!D193","v":0},{"$f":"'III Plan Rates'!E193","v":0},{"$f":"'III Plan Rates'!F193","v":0},{"$f":"'III Plan Rates'!G193","v":0},{"$f":"'III Plan Rates'!J193","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(I190:Q190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(T190:AB190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(AP190:AX190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(BA190:BI190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(BL190:BT190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW190:CD190)='III Plan Rates'!AG193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF190:CH190)='III Plan Rates'!AH193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ190:CV190)='III Plan Rates'!AI193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX190:DG190)='III Plan Rates'!AJ193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI190:DO190)='III Plan Rates'!AK193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ190:DZ190)='III Plan Rates'!AL193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB190:EE190)='III Plan Rates'!AM193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG190:EK190)='III Plan Rates'!AN193, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM190:ES190)='III Plan Rates'!AO193, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A194","v":"Plan 177"},{"$f":"'III Plan Rates'!B194","v":0},{"$f":"'III Plan Rates'!D194","v":0},{"$f":"'III Plan Rates'!E194","v":0},{"$f":"'III Plan Rates'!F194","v":0},{"$f":"'III Plan Rates'!G194","v":0},{"$f":"'III Plan Rates'!J194","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(I191:Q191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(T191:AB191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(AP191:AX191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(BA191:BI191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(BL191:BT191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW191:CD191)='III Plan Rates'!AG194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF191:CH191)='III Plan Rates'!AH194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ191:CV191)='III Plan Rates'!AI194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX191:DG191)='III Plan Rates'!AJ194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI191:DO191)='III Plan Rates'!AK194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ191:DZ191)='III Plan Rates'!AL194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB191:EE191)='III Plan Rates'!AM194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG191:EK191)='III Plan Rates'!AN194, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM191:ES191)='III Plan Rates'!AO194, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A195","v":"Plan 178"},{"$f":"'III Plan Rates'!B195","v":0},{"$f":"'III Plan Rates'!D195","v":0},{"$f":"'III Plan Rates'!E195","v":0},{"$f":"'III Plan Rates'!F195","v":0},{"$f":"'III Plan Rates'!G195","v":0},{"$f":"'III Plan Rates'!J195","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(I192:Q192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(T192:AB192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(AP192:AX192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(BA192:BI192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(BL192:BT192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW192:CD192)='III Plan Rates'!AG195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF192:CH192)='III Plan Rates'!AH195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ192:CV192)='III Plan Rates'!AI195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX192:DG192)='III Plan Rates'!AJ195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI192:DO192)='III Plan Rates'!AK195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ192:DZ192)='III Plan Rates'!AL195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB192:EE192)='III Plan Rates'!AM195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG192:EK192)='III Plan Rates'!AN195, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM192:ES192)='III Plan Rates'!AO195, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A196","v":"Plan 179"},{"$f":"'III Plan Rates'!B196","v":0},{"$f":"'III Plan Rates'!D196","v":0},{"$f":"'III Plan Rates'!E196","v":0},{"$f":"'III Plan Rates'!F196","v":0},{"$f":"'III Plan Rates'!G196","v":0},{"$f":"'III Plan Rates'!J196","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(I193:Q193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(T193:AB193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(AP193:AX193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(BA193:BI193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(BL193:BT193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW193:CD193)='III Plan Rates'!AG196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF193:CH193)='III Plan Rates'!AH196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ193:CV193)='III Plan Rates'!AI196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX193:DG193)='III Plan Rates'!AJ196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI193:DO193)='III Plan Rates'!AK196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ193:DZ193)='III Plan Rates'!AL196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB193:EE193)='III Plan Rates'!AM196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG193:EK193)='III Plan Rates'!AN196, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM193:ES193)='III Plan Rates'!AO196, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A197","v":"Plan 180"},{"$f":"'III Plan Rates'!B197","v":0},{"$f":"'III Plan Rates'!D197","v":0},{"$f":"'III Plan Rates'!E197","v":0},{"$f":"'III Plan Rates'!F197","v":0},{"$f":"'III Plan Rates'!G197","v":0},{"$f":"'III Plan Rates'!J197","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(I194:Q194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(T194:AB194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(AP194:AX194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(BA194:BI194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(BL194:BT194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW194:CD194)='III Plan Rates'!AG197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF194:CH194)='III Plan Rates'!AH197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ194:CV194)='III Plan Rates'!AI197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX194:DG194)='III Plan Rates'!AJ197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI194:DO194)='III Plan Rates'!AK197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ194:DZ194)='III Plan Rates'!AL197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB194:EE194)='III Plan Rates'!AM197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG194:EK194)='III Plan Rates'!AN197, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM194:ES194)='III Plan Rates'!AO197, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A198","v":"Plan 181"},{"$f":"'III Plan Rates'!B198","v":0},{"$f":"'III Plan Rates'!D198","v":0},{"$f":"'III Plan Rates'!E198","v":0},{"$f":"'III Plan Rates'!F198","v":0},{"$f":"'III Plan Rates'!G198","v":0},{"$f":"'III Plan Rates'!J198","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(I195:Q195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(T195:AB195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(AP195:AX195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(BA195:BI195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(BL195:BT195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW195:CD195)='III Plan Rates'!AG198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF195:CH195)='III Plan Rates'!AH198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ195:CV195)='III Plan Rates'!AI198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX195:DG195)='III Plan Rates'!AJ198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI195:DO195)='III Plan Rates'!AK198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ195:DZ195)='III Plan Rates'!AL198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB195:EE195)='III Plan Rates'!AM198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG195:EK195)='III Plan Rates'!AN198, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM195:ES195)='III Plan Rates'!AO198, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A199","v":"Plan 182"},{"$f":"'III Plan Rates'!B199","v":0},{"$f":"'III Plan Rates'!D199","v":0},{"$f":"'III Plan Rates'!E199","v":0},{"$f":"'III Plan Rates'!F199","v":0},{"$f":"'III Plan Rates'!G199","v":0},{"$f":"'III Plan Rates'!J199","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(I196:Q196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(T196:AB196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(AP196:AX196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(BA196:BI196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(BL196:BT196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW196:CD196)='III Plan Rates'!AG199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF196:CH196)='III Plan Rates'!AH199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ196:CV196)='III Plan Rates'!AI199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX196:DG196)='III Plan Rates'!AJ199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI196:DO196)='III Plan Rates'!AK199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ196:DZ196)='III Plan Rates'!AL199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB196:EE196)='III Plan Rates'!AM199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG196:EK196)='III Plan Rates'!AN199, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM196:ES196)='III Plan Rates'!AO199, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A200","v":"Plan 183"},{"$f":"'III Plan Rates'!B200","v":0},{"$f":"'III Plan Rates'!D200","v":0},{"$f":"'III Plan Rates'!E200","v":0},{"$f":"'III Plan Rates'!F200","v":0},{"$f":"'III Plan Rates'!G200","v":0},{"$f":"'III Plan Rates'!J200","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(I197:Q197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(T197:AB197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(AP197:AX197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(BA197:BI197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(BL197:BT197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW197:CD197)='III Plan Rates'!AG200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF197:CH197)='III Plan Rates'!AH200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ197:CV197)='III Plan Rates'!AI200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX197:DG197)='III Plan Rates'!AJ200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI197:DO197)='III Plan Rates'!AK200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ197:DZ197)='III Plan Rates'!AL200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB197:EE197)='III Plan Rates'!AM200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG197:EK197)='III Plan Rates'!AN200, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM197:ES197)='III Plan Rates'!AO200, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A201","v":"Plan 184"},{"$f":"'III Plan Rates'!B201","v":0},{"$f":"'III Plan Rates'!D201","v":0},{"$f":"'III Plan Rates'!E201","v":0},{"$f":"'III Plan Rates'!F201","v":0},{"$f":"'III Plan Rates'!G201","v":0},{"$f":"'III Plan Rates'!J201","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(I198:Q198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(T198:AB198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(AP198:AX198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(BA198:BI198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(BL198:BT198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW198:CD198)='III Plan Rates'!AG201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF198:CH198)='III Plan Rates'!AH201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ198:CV198)='III Plan Rates'!AI201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX198:DG198)='III Plan Rates'!AJ201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI198:DO198)='III Plan Rates'!AK201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ198:DZ198)='III Plan Rates'!AL201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB198:EE198)='III Plan Rates'!AM201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG198:EK198)='III Plan Rates'!AN201, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM198:ES198)='III Plan Rates'!AO201, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A202","v":"Plan 185"},{"$f":"'III Plan Rates'!B202","v":0},{"$f":"'III Plan Rates'!D202","v":0},{"$f":"'III Plan Rates'!E202","v":0},{"$f":"'III Plan Rates'!F202","v":0},{"$f":"'III Plan Rates'!G202","v":0},{"$f":"'III Plan Rates'!J202","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(I199:Q199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(T199:AB199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(AP199:AX199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(BA199:BI199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(BL199:BT199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW199:CD199)='III Plan Rates'!AG202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF199:CH199)='III Plan Rates'!AH202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ199:CV199)='III Plan Rates'!AI202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX199:DG199)='III Plan Rates'!AJ202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI199:DO199)='III Plan Rates'!AK202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ199:DZ199)='III Plan Rates'!AL202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB199:EE199)='III Plan Rates'!AM202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG199:EK199)='III Plan Rates'!AN202, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM199:ES199)='III Plan Rates'!AO202, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A203","v":"Plan 186"},{"$f":"'III Plan Rates'!B203","v":0},{"$f":"'III Plan Rates'!D203","v":0},{"$f":"'III Plan Rates'!E203","v":0},{"$f":"'III Plan Rates'!F203","v":0},{"$f":"'III Plan Rates'!G203","v":0},{"$f":"'III Plan Rates'!J203","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(I200:Q200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(T200:AB200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(AP200:AX200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(BA200:BI200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(BL200:BT200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW200:CD200)='III Plan Rates'!AG203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF200:CH200)='III Plan Rates'!AH203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ200:CV200)='III Plan Rates'!AI203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX200:DG200)='III Plan Rates'!AJ203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI200:DO200)='III Plan Rates'!AK203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ200:DZ200)='III Plan Rates'!AL203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB200:EE200)='III Plan Rates'!AM203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG200:EK200)='III Plan Rates'!AN203, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM200:ES200)='III Plan Rates'!AO203, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A204","v":"Plan 187"},{"$f":"'III Plan Rates'!B204","v":0},{"$f":"'III Plan Rates'!D204","v":0},{"$f":"'III Plan Rates'!E204","v":0},{"$f":"'III Plan Rates'!F204","v":0},{"$f":"'III Plan Rates'!G204","v":0},{"$f":"'III Plan Rates'!J204","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(I201:Q201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(T201:AB201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(AP201:AX201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(BA201:BI201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(BL201:BT201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW201:CD201)='III Plan Rates'!AG204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF201:CH201)='III Plan Rates'!AH204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ201:CV201)='III Plan Rates'!AI204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX201:DG201)='III Plan Rates'!AJ204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI201:DO201)='III Plan Rates'!AK204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ201:DZ201)='III Plan Rates'!AL204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB201:EE201)='III Plan Rates'!AM204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG201:EK201)='III Plan Rates'!AN204, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM201:ES201)='III Plan Rates'!AO204, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A205","v":"Plan 188"},{"$f":"'III Plan Rates'!B205","v":0},{"$f":"'III Plan Rates'!D205","v":0},{"$f":"'III Plan Rates'!E205","v":0},{"$f":"'III Plan Rates'!F205","v":0},{"$f":"'III Plan Rates'!G205","v":0},{"$f":"'III Plan Rates'!J205","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(I202:Q202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(T202:AB202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(AP202:AX202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(BA202:BI202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(BL202:BT202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW202:CD202)='III Plan Rates'!AG205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF202:CH202)='III Plan Rates'!AH205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ202:CV202)='III Plan Rates'!AI205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX202:DG202)='III Plan Rates'!AJ205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI202:DO202)='III Plan Rates'!AK205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ202:DZ202)='III Plan Rates'!AL205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB202:EE202)='III Plan Rates'!AM205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG202:EK202)='III Plan Rates'!AN205, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM202:ES202)='III Plan Rates'!AO205, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A206","v":"Plan 189"},{"$f":"'III Plan Rates'!B206","v":0},{"$f":"'III Plan Rates'!D206","v":0},{"$f":"'III Plan Rates'!E206","v":0},{"$f":"'III Plan Rates'!F206","v":0},{"$f":"'III Plan Rates'!G206","v":0},{"$f":"'III Plan Rates'!J206","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(I203:Q203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(T203:AB203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(AP203:AX203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(BA203:BI203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(BL203:BT203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW203:CD203)='III Plan Rates'!AG206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF203:CH203)='III Plan Rates'!AH206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ203:CV203)='III Plan Rates'!AI206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX203:DG203)='III Plan Rates'!AJ206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI203:DO203)='III Plan Rates'!AK206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ203:DZ203)='III Plan Rates'!AL206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB203:EE203)='III Plan Rates'!AM206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG203:EK203)='III Plan Rates'!AN206, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM203:ES203)='III Plan Rates'!AO206, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A207","v":"Plan 190"},{"$f":"'III Plan Rates'!B207","v":0},{"$f":"'III Plan Rates'!D207","v":0},{"$f":"'III Plan Rates'!E207","v":0},{"$f":"'III Plan Rates'!F207","v":0},{"$f":"'III Plan Rates'!G207","v":0},{"$f":"'III Plan Rates'!J207","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(I204:Q204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(T204:AB204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(AP204:AX204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(BA204:BI204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(BL204:BT204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW204:CD204)='III Plan Rates'!AG207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF204:CH204)='III Plan Rates'!AH207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ204:CV204)='III Plan Rates'!AI207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX204:DG204)='III Plan Rates'!AJ207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI204:DO204)='III Plan Rates'!AK207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ204:DZ204)='III Plan Rates'!AL207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB204:EE204)='III Plan Rates'!AM207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG204:EK204)='III Plan Rates'!AN207, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM204:ES204)='III Plan Rates'!AO207, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A208","v":"Plan 191"},{"$f":"'III Plan Rates'!B208","v":0},{"$f":"'III Plan Rates'!D208","v":0},{"$f":"'III Plan Rates'!E208","v":0},{"$f":"'III Plan Rates'!F208","v":0},{"$f":"'III Plan Rates'!G208","v":0},{"$f":"'III Plan Rates'!J208","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(I205:Q205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(T205:AB205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(AP205:AX205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(BA205:BI205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(BL205:BT205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW205:CD205)='III Plan Rates'!AG208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF205:CH205)='III Plan Rates'!AH208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ205:CV205)='III Plan Rates'!AI208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX205:DG205)='III Plan Rates'!AJ208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI205:DO205)='III Plan Rates'!AK208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ205:DZ205)='III Plan Rates'!AL208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB205:EE205)='III Plan Rates'!AM208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG205:EK205)='III Plan Rates'!AN208, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM205:ES205)='III Plan Rates'!AO208, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A209","v":"Plan 192"},{"$f":"'III Plan Rates'!B209","v":0},{"$f":"'III Plan Rates'!D209","v":0},{"$f":"'III Plan Rates'!E209","v":0},{"$f":"'III Plan Rates'!F209","v":0},{"$f":"'III Plan Rates'!G209","v":0},{"$f":"'III Plan Rates'!J209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(I206:Q206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(T206:AB206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(AP206:AX206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(BA206:BI206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(BL206:BT206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW206:CD206)='III Plan Rates'!AG209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF206:CH206)='III Plan Rates'!AH209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ206:CV206)='III Plan Rates'!AI209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX206:DG206)='III Plan Rates'!AJ209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI206:DO206)='III Plan Rates'!AK209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ206:DZ206)='III Plan Rates'!AL209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB206:EE206)='III Plan Rates'!AM209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG206:EK206)='III Plan Rates'!AN209, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM206:ES206)='III Plan Rates'!AO209, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A210","v":"Plan 193"},{"$f":"'III Plan Rates'!B210","v":0},{"$f":"'III Plan Rates'!D210","v":0},{"$f":"'III Plan Rates'!E210","v":0},{"$f":"'III Plan Rates'!F210","v":0},{"$f":"'III Plan Rates'!G210","v":0},{"$f":"'III Plan Rates'!J210","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(I207:Q207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(T207:AB207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(AP207:AX207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(BA207:BI207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(BL207:BT207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW207:CD207)='III Plan Rates'!AG210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF207:CH207)='III Plan Rates'!AH210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ207:CV207)='III Plan Rates'!AI210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX207:DG207)='III Plan Rates'!AJ210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI207:DO207)='III Plan Rates'!AK210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ207:DZ207)='III Plan Rates'!AL210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB207:EE207)='III Plan Rates'!AM210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG207:EK207)='III Plan Rates'!AN210, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM207:ES207)='III Plan Rates'!AO210, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A211","v":"Plan 194"},{"$f":"'III Plan Rates'!B211","v":0},{"$f":"'III Plan Rates'!D211","v":0},{"$f":"'III Plan Rates'!E211","v":0},{"$f":"'III Plan Rates'!F211","v":0},{"$f":"'III Plan Rates'!G211","v":0},{"$f":"'III Plan Rates'!J211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(I208:Q208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(T208:AB208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(AP208:AX208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(BA208:BI208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(BL208:BT208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW208:CD208)='III Plan Rates'!AG211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF208:CH208)='III Plan Rates'!AH211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ208:CV208)='III Plan Rates'!AI211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX208:DG208)='III Plan Rates'!AJ211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI208:DO208)='III Plan Rates'!AK211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ208:DZ208)='III Plan Rates'!AL211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB208:EE208)='III Plan Rates'!AM211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG208:EK208)='III Plan Rates'!AN211, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM208:ES208)='III Plan Rates'!AO211, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A212","v":"Plan 195"},{"$f":"'III Plan Rates'!B212","v":0},{"$f":"'III Plan Rates'!D212","v":0},{"$f":"'III Plan Rates'!E212","v":0},{"$f":"'III Plan Rates'!F212","v":0},{"$f":"'III Plan Rates'!G212","v":0},{"$f":"'III Plan Rates'!J212","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(I209:Q209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(T209:AB209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(AP209:AX209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(BA209:BI209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(BL209:BT209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW209:CD209)='III Plan Rates'!AG212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF209:CH209)='III Plan Rates'!AH212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ209:CV209)='III Plan Rates'!AI212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX209:DG209)='III Plan Rates'!AJ212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI209:DO209)='III Plan Rates'!AK212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ209:DZ209)='III Plan Rates'!AL212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB209:EE209)='III Plan Rates'!AM212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG209:EK209)='III Plan Rates'!AN212, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM209:ES209)='III Plan Rates'!AO212, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A213","v":"Plan 196"},{"$f":"'III Plan Rates'!B213","v":0},{"$f":"'III Plan Rates'!D213","v":0},{"$f":"'III Plan Rates'!E213","v":0},{"$f":"'III Plan Rates'!F213","v":0},{"$f":"'III Plan Rates'!G213","v":0},{"$f":"'III Plan Rates'!J213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(I210:Q210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(T210:AB210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(AP210:AX210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(BA210:BI210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(BL210:BT210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW210:CD210)='III Plan Rates'!AG213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF210:CH210)='III Plan Rates'!AH213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ210:CV210)='III Plan Rates'!AI213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX210:DG210)='III Plan Rates'!AJ213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI210:DO210)='III Plan Rates'!AK213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ210:DZ210)='III Plan Rates'!AL213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB210:EE210)='III Plan Rates'!AM213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG210:EK210)='III Plan Rates'!AN213, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM210:ES210)='III Plan Rates'!AO213, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A214","v":"Plan 197"},{"$f":"'III Plan Rates'!B214","v":0},{"$f":"'III Plan Rates'!D214","v":0},{"$f":"'III Plan Rates'!E214","v":0},{"$f":"'III Plan Rates'!F214","v":0},{"$f":"'III Plan Rates'!G214","v":0},{"$f":"'III Plan Rates'!J214","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(I211:Q211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(T211:AB211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(AP211:AX211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(BA211:BI211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(BL211:BT211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW211:CD211)='III Plan Rates'!AG214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF211:CH211)='III Plan Rates'!AH214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ211:CV211)='III Plan Rates'!AI214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX211:DG211)='III Plan Rates'!AJ214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI211:DO211)='III Plan Rates'!AK214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ211:DZ211)='III Plan Rates'!AL214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB211:EE211)='III Plan Rates'!AM214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG211:EK211)='III Plan Rates'!AN214, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM211:ES211)='III Plan Rates'!AO214, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A215","v":"Plan 198"},{"$f":"'III Plan Rates'!B215","v":0},{"$f":"'III Plan Rates'!D215","v":0},{"$f":"'III Plan Rates'!E215","v":0},{"$f":"'III Plan Rates'!F215","v":0},{"$f":"'III Plan Rates'!G215","v":0},{"$f":"'III Plan Rates'!J215","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(I212:Q212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(T212:AB212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(AP212:AX212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(BA212:BI212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(BL212:BT212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW212:CD212)='III Plan Rates'!AG215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF212:CH212)='III Plan Rates'!AH215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ212:CV212)='III Plan Rates'!AI215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX212:DG212)='III Plan Rates'!AJ215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI212:DO212)='III Plan Rates'!AK215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ212:DZ212)='III Plan Rates'!AL215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB212:EE212)='III Plan Rates'!AM215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG212:EK212)='III Plan Rates'!AN215, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM212:ES212)='III Plan Rates'!AO215, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A216","v":"Plan 199"},{"$f":"'III Plan Rates'!B216","v":0},{"$f":"'III Plan Rates'!D216","v":0},{"$f":"'III Plan Rates'!E216","v":0},{"$f":"'III Plan Rates'!F216","v":0},{"$f":"'III Plan Rates'!G216","v":0},{"$f":"'III Plan Rates'!J216","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(I213:Q213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(T213:AB213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(AP213:AX213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(BA213:BI213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(BL213:BT213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW213:CD213)='III Plan Rates'!AG216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF213:CH213)='III Plan Rates'!AH216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ213:CV213)='III Plan Rates'!AI216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX213:DG213)='III Plan Rates'!AJ216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI213:DO213)='III Plan Rates'!AK216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ213:DZ213)='III Plan Rates'!AL216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB213:EE213)='III Plan Rates'!AM216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG213:EK213)='III Plan Rates'!AN216, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM213:ES213)='III Plan Rates'!AO216, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A217","v":"Plan 200"},{"$f":"'III Plan Rates'!B217","v":0},{"$f":"'III Plan Rates'!D217","v":0},{"$f":"'III Plan Rates'!E217","v":0},{"$f":"'III Plan Rates'!F217","v":0},{"$f":"'III Plan Rates'!G217","v":0},{"$f":"'III Plan Rates'!J217","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(I214:Q214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(T214:AB214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"IF(AND(I214>0,T214>0),T214/I214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J214>0,U214>0),U214/J214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K214>0,V214>0),V214/K214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L214>0,W214>0),W214/L214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M214>0,X214>0),X214/M214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N214>0,Y214>0),Y214/N214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O214>0,Z214>0),Z214/O214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P214>0,AA214>0),AA214/P214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q214>0,AB214>0),AB214/Q214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R214>0,AC214>0),AC214/R214-1,\"\")","v":""},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(AP214:AX214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(BA214:BI214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(BL214:BT214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW214:CD214)='III Plan Rates'!AG217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF214:CH214)='III Plan Rates'!AH217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ214:CV214)='III Plan Rates'!AI217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX214:DG214)='III Plan Rates'!AJ217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI214:DO214)='III Plan Rates'!AK217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ214:DZ214)='III Plan Rates'!AL217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB214:EE214)='III Plan Rates'!AM217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG214:EK214)='III Plan Rates'!AN217, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM214:ES214)='III Plan Rates'!AO217, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A218","v":"Plan 201"},{"$f":"'III Plan Rates'!B218","v":0},{"$f":"'III Plan Rates'!D218","v":0},{"$f":"'III Plan Rates'!E218","v":0},{"$f":"'III Plan Rates'!F218","v":0},{"$f":"'III Plan Rates'!G218","v":0},{"$f":"'III Plan Rates'!J218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(I215:Q215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(T215:AB215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(AP215:AX215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(BA215:BI215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(BL215:BT215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW215:CD215)='III Plan Rates'!AG218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF215:CH215)='III Plan Rates'!AH218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ215:CV215)='III Plan Rates'!AI218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX215:DG215)='III Plan Rates'!AJ218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI215:DO215)='III Plan Rates'!AK218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ215:DZ215)='III Plan Rates'!AL218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB215:EE215)='III Plan Rates'!AM218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG215:EK215)='III Plan Rates'!AN218, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM215:ES215)='III Plan Rates'!AO218, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A219","v":"Plan 202"},{"$f":"'III Plan Rates'!B219","v":0},{"$f":"'III Plan Rates'!D219","v":0},{"$f":"'III Plan Rates'!E219","v":0},{"$f":"'III Plan Rates'!F219","v":0},{"$f":"'III Plan Rates'!G219","v":0},{"$f":"'III Plan Rates'!J219","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(I216:Q216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(T216:AB216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(AP216:AX216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(BA216:BI216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(BL216:BT216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW216:CD216)='III Plan Rates'!AG219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF216:CH216)='III Plan Rates'!AH219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ216:CV216)='III Plan Rates'!AI219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX216:DG216)='III Plan Rates'!AJ219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI216:DO216)='III Plan Rates'!AK219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ216:DZ216)='III Plan Rates'!AL219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB216:EE216)='III Plan Rates'!AM219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG216:EK216)='III Plan Rates'!AN219, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM216:ES216)='III Plan Rates'!AO219, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A220","v":"Plan 203"},{"$f":"'III Plan Rates'!B220","v":0},{"$f":"'III Plan Rates'!D220","v":0},{"$f":"'III Plan Rates'!E220","v":0},{"$f":"'III Plan Rates'!F220","v":0},{"$f":"'III Plan Rates'!G220","v":0},{"$f":"'III Plan Rates'!J220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(I217:Q217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(T217:AB217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(AP217:AX217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(BA217:BI217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(BL217:BT217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW217:CD217)='III Plan Rates'!AG220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF217:CH217)='III Plan Rates'!AH220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ217:CV217)='III Plan Rates'!AI220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX217:DG217)='III Plan Rates'!AJ220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI217:DO217)='III Plan Rates'!AK220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ217:DZ217)='III Plan Rates'!AL220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB217:EE217)='III Plan Rates'!AM220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG217:EK217)='III Plan Rates'!AN220, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM217:ES217)='III Plan Rates'!AO220, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A221","v":"Plan 204"},{"$f":"'III Plan Rates'!B221","v":0},{"$f":"'III Plan Rates'!D221","v":0},{"$f":"'III Plan Rates'!E221","v":0},{"$f":"'III Plan Rates'!F221","v":0},{"$f":"'III Plan Rates'!G221","v":0},{"$f":"'III Plan Rates'!J221","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(I218:Q218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(T218:AB218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(AP218:AX218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(BA218:BI218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(BL218:BT218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW218:CD218)='III Plan Rates'!AG221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF218:CH218)='III Plan Rates'!AH221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ218:CV218)='III Plan Rates'!AI221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX218:DG218)='III Plan Rates'!AJ221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI218:DO218)='III Plan Rates'!AK221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ218:DZ218)='III Plan Rates'!AL221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB218:EE218)='III Plan Rates'!AM221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG218:EK218)='III Plan Rates'!AN221, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM218:ES218)='III Plan Rates'!AO221, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A222","v":"Plan 205"},{"$f":"'III Plan Rates'!B222","v":0},{"$f":"'III Plan Rates'!D222","v":0},{"$f":"'III Plan Rates'!E222","v":0},{"$f":"'III Plan Rates'!F222","v":0},{"$f":"'III Plan Rates'!G222","v":0},{"$f":"'III Plan Rates'!J222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(I219:Q219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(T219:AB219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(AP219:AX219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(BA219:BI219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(BL219:BT219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW219:CD219)='III Plan Rates'!AG222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF219:CH219)='III Plan Rates'!AH222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ219:CV219)='III Plan Rates'!AI222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX219:DG219)='III Plan Rates'!AJ222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI219:DO219)='III Plan Rates'!AK222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ219:DZ219)='III Plan Rates'!AL222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB219:EE219)='III Plan Rates'!AM222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG219:EK219)='III Plan Rates'!AN222, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM219:ES219)='III Plan Rates'!AO222, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A223","v":"Plan 206"},{"$f":"'III Plan Rates'!B223","v":0},{"$f":"'III Plan Rates'!D223","v":0},{"$f":"'III Plan Rates'!E223","v":0},{"$f":"'III Plan Rates'!F223","v":0},{"$f":"'III Plan Rates'!G223","v":0},{"$f":"'III Plan Rates'!J223","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(I220:Q220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(T220:AB220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(AP220:AX220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(BA220:BI220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(BL220:BT220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW220:CD220)='III Plan Rates'!AG223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF220:CH220)='III Plan Rates'!AH223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ220:CV220)='III Plan Rates'!AI223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX220:DG220)='III Plan Rates'!AJ223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI220:DO220)='III Plan Rates'!AK223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ220:DZ220)='III Plan Rates'!AL223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB220:EE220)='III Plan Rates'!AM223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG220:EK220)='III Plan Rates'!AN223, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM220:ES220)='III Plan Rates'!AO223, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A224","v":"Plan 207"},{"$f":"'III Plan Rates'!B224","v":0},{"$f":"'III Plan Rates'!D224","v":0},{"$f":"'III Plan Rates'!E224","v":0},{"$f":"'III Plan Rates'!F224","v":0},{"$f":"'III Plan Rates'!G224","v":0},{"$f":"'III Plan Rates'!J224","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(I221:Q221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(T221:AB221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(AP221:AX221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(BA221:BI221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(BL221:BT221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW221:CD221)='III Plan Rates'!AG224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF221:CH221)='III Plan Rates'!AH224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ221:CV221)='III Plan Rates'!AI224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX221:DG221)='III Plan Rates'!AJ224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI221:DO221)='III Plan Rates'!AK224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ221:DZ221)='III Plan Rates'!AL224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB221:EE221)='III Plan Rates'!AM224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG221:EK221)='III Plan Rates'!AN224, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM221:ES221)='III Plan Rates'!AO224, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A225","v":"Plan 208"},{"$f":"'III Plan Rates'!B225","v":0},{"$f":"'III Plan Rates'!D225","v":0},{"$f":"'III Plan Rates'!E225","v":0},{"$f":"'III Plan Rates'!F225","v":0},{"$f":"'III Plan Rates'!G225","v":0},{"$f":"'III Plan Rates'!J225","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(I222:Q222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(T222:AB222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(AP222:AX222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(BA222:BI222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(BL222:BT222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW222:CD222)='III Plan Rates'!AG225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF222:CH222)='III Plan Rates'!AH225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ222:CV222)='III Plan Rates'!AI225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX222:DG222)='III Plan Rates'!AJ225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI222:DO222)='III Plan Rates'!AK225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ222:DZ222)='III Plan Rates'!AL225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB222:EE222)='III Plan Rates'!AM225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG222:EK222)='III Plan Rates'!AN225, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM222:ES222)='III Plan Rates'!AO225, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A226","v":"Plan 209"},{"$f":"'III Plan Rates'!B226","v":0},{"$f":"'III Plan Rates'!D226","v":0},{"$f":"'III Plan Rates'!E226","v":0},{"$f":"'III Plan Rates'!F226","v":0},{"$f":"'III Plan Rates'!G226","v":0},{"$f":"'III Plan Rates'!J226","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(I223:Q223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(T223:AB223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(AP223:AX223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(BA223:BI223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(BL223:BT223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW223:CD223)='III Plan Rates'!AG226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF223:CH223)='III Plan Rates'!AH226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ223:CV223)='III Plan Rates'!AI226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX223:DG223)='III Plan Rates'!AJ226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI223:DO223)='III Plan Rates'!AK226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ223:DZ223)='III Plan Rates'!AL226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB223:EE223)='III Plan Rates'!AM226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG223:EK223)='III Plan Rates'!AN226, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM223:ES223)='III Plan Rates'!AO226, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A227","v":"Plan 210"},{"$f":"'III Plan Rates'!B227","v":0},{"$f":"'III Plan Rates'!D227","v":0},{"$f":"'III Plan Rates'!E227","v":0},{"$f":"'III Plan Rates'!F227","v":0},{"$f":"'III Plan Rates'!G227","v":0},{"$f":"'III Plan Rates'!J227","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(I224:Q224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(T224:AB224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(AP224:AX224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(BA224:BI224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(BL224:BT224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW224:CD224)='III Plan Rates'!AG227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF224:CH224)='III Plan Rates'!AH227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ224:CV224)='III Plan Rates'!AI227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX224:DG224)='III Plan Rates'!AJ227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI224:DO224)='III Plan Rates'!AK227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ224:DZ224)='III Plan Rates'!AL227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB224:EE224)='III Plan Rates'!AM227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG224:EK224)='III Plan Rates'!AN227, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM224:ES224)='III Plan Rates'!AO227, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A228","v":"Plan 211"},{"$f":"'III Plan Rates'!B228","v":0},{"$f":"'III Plan Rates'!D228","v":0},{"$f":"'III Plan Rates'!E228","v":0},{"$f":"'III Plan Rates'!F228","v":0},{"$f":"'III Plan Rates'!G228","v":0},{"$f":"'III Plan Rates'!J228","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(I225:Q225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(T225:AB225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(AP225:AX225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(BA225:BI225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(BL225:BT225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW225:CD225)='III Plan Rates'!AG228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF225:CH225)='III Plan Rates'!AH228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ225:CV225)='III Plan Rates'!AI228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX225:DG225)='III Plan Rates'!AJ228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI225:DO225)='III Plan Rates'!AK228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ225:DZ225)='III Plan Rates'!AL228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB225:EE225)='III Plan Rates'!AM228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG225:EK225)='III Plan Rates'!AN228, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM225:ES225)='III Plan Rates'!AO228, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A229","v":"Plan 212"},{"$f":"'III Plan Rates'!B229","v":0},{"$f":"'III Plan Rates'!D229","v":0},{"$f":"'III Plan Rates'!E229","v":0},{"$f":"'III Plan Rates'!F229","v":0},{"$f":"'III Plan Rates'!G229","v":0},{"$f":"'III Plan Rates'!J229","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(I226:Q226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(T226:AB226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(AP226:AX226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(BA226:BI226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(BL226:BT226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW226:CD226)='III Plan Rates'!AG229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF226:CH226)='III Plan Rates'!AH229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ226:CV226)='III Plan Rates'!AI229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX226:DG226)='III Plan Rates'!AJ229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI226:DO226)='III Plan Rates'!AK229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ226:DZ226)='III Plan Rates'!AL229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB226:EE226)='III Plan Rates'!AM229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG226:EK226)='III Plan Rates'!AN229, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM226:ES226)='III Plan Rates'!AO229, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A230","v":"Plan 213"},{"$f":"'III Plan Rates'!B230","v":0},{"$f":"'III Plan Rates'!D230","v":0},{"$f":"'III Plan Rates'!E230","v":0},{"$f":"'III Plan Rates'!F230","v":0},{"$f":"'III Plan Rates'!G230","v":0},{"$f":"'III Plan Rates'!J230","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(I227:Q227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(T227:AB227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(AP227:AX227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(BA227:BI227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(BL227:BT227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW227:CD227)='III Plan Rates'!AG230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF227:CH227)='III Plan Rates'!AH230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ227:CV227)='III Plan Rates'!AI230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX227:DG227)='III Plan Rates'!AJ230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI227:DO227)='III Plan Rates'!AK230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ227:DZ227)='III Plan Rates'!AL230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB227:EE227)='III Plan Rates'!AM230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG227:EK227)='III Plan Rates'!AN230, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM227:ES227)='III Plan Rates'!AO230, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A231","v":"Plan 214"},{"$f":"'III Plan Rates'!B231","v":0},{"$f":"'III Plan Rates'!D231","v":0},{"$f":"'III Plan Rates'!E231","v":0},{"$f":"'III Plan Rates'!F231","v":0},{"$f":"'III Plan Rates'!G231","v":0},{"$f":"'III Plan Rates'!J231","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(I228:Q228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(T228:AB228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(AP228:AX228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(BA228:BI228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(BL228:BT228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW228:CD228)='III Plan Rates'!AG231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF228:CH228)='III Plan Rates'!AH231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ228:CV228)='III Plan Rates'!AI231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX228:DG228)='III Plan Rates'!AJ231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI228:DO228)='III Plan Rates'!AK231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ228:DZ228)='III Plan Rates'!AL231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB228:EE228)='III Plan Rates'!AM231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG228:EK228)='III Plan Rates'!AN231, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM228:ES228)='III Plan Rates'!AO231, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A232","v":"Plan 215"},{"$f":"'III Plan Rates'!B232","v":0},{"$f":"'III Plan Rates'!D232","v":0},{"$f":"'III Plan Rates'!E232","v":0},{"$f":"'III Plan Rates'!F232","v":0},{"$f":"'III Plan Rates'!G232","v":0},{"$f":"'III Plan Rates'!J232","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(I229:Q229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(T229:AB229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(AP229:AX229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(BA229:BI229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(BL229:BT229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW229:CD229)='III Plan Rates'!AG232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF229:CH229)='III Plan Rates'!AH232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ229:CV229)='III Plan Rates'!AI232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX229:DG229)='III Plan Rates'!AJ232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI229:DO229)='III Plan Rates'!AK232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ229:DZ229)='III Plan Rates'!AL232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB229:EE229)='III Plan Rates'!AM232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG229:EK229)='III Plan Rates'!AN232, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM229:ES229)='III Plan Rates'!AO232, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A233","v":"Plan 216"},{"$f":"'III Plan Rates'!B233","v":0},{"$f":"'III Plan Rates'!D233","v":0},{"$f":"'III Plan Rates'!E233","v":0},{"$f":"'III Plan Rates'!F233","v":0},{"$f":"'III Plan Rates'!G233","v":0},{"$f":"'III Plan Rates'!J233","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(I230:Q230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(T230:AB230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(AP230:AX230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(BA230:BI230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(BL230:BT230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW230:CD230)='III Plan Rates'!AG233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF230:CH230)='III Plan Rates'!AH233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ230:CV230)='III Plan Rates'!AI233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX230:DG230)='III Plan Rates'!AJ233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI230:DO230)='III Plan Rates'!AK233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ230:DZ230)='III Plan Rates'!AL233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB230:EE230)='III Plan Rates'!AM233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG230:EK230)='III Plan Rates'!AN233, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM230:ES230)='III Plan Rates'!AO233, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A234","v":"Plan 217"},{"$f":"'III Plan Rates'!B234","v":0},{"$f":"'III Plan Rates'!D234","v":0},{"$f":"'III Plan Rates'!E234","v":0},{"$f":"'III Plan Rates'!F234","v":0},{"$f":"'III Plan Rates'!G234","v":0},{"$f":"'III Plan Rates'!J234","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(I231:Q231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(T231:AB231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(AP231:AX231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(BA231:BI231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(BL231:BT231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW231:CD231)='III Plan Rates'!AG234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF231:CH231)='III Plan Rates'!AH234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ231:CV231)='III Plan Rates'!AI234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX231:DG231)='III Plan Rates'!AJ234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI231:DO231)='III Plan Rates'!AK234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ231:DZ231)='III Plan Rates'!AL234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB231:EE231)='III Plan Rates'!AM234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG231:EK231)='III Plan Rates'!AN234, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM231:ES231)='III Plan Rates'!AO234, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A235","v":"Plan 218"},{"$f":"'III Plan Rates'!B235","v":0},{"$f":"'III Plan Rates'!D235","v":0},{"$f":"'III Plan Rates'!E235","v":0},{"$f":"'III Plan Rates'!F235","v":0},{"$f":"'III Plan Rates'!G235","v":0},{"$f":"'III Plan Rates'!J235","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(I232:Q232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(T232:AB232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(AP232:AX232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(BA232:BI232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(BL232:BT232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW232:CD232)='III Plan Rates'!AG235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF232:CH232)='III Plan Rates'!AH235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ232:CV232)='III Plan Rates'!AI235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX232:DG232)='III Plan Rates'!AJ235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI232:DO232)='III Plan Rates'!AK235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ232:DZ232)='III Plan Rates'!AL235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB232:EE232)='III Plan Rates'!AM235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG232:EK232)='III Plan Rates'!AN235, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM232:ES232)='III Plan Rates'!AO235, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A236","v":"Plan 219"},{"$f":"'III Plan Rates'!B236","v":0},{"$f":"'III Plan Rates'!D236","v":0},{"$f":"'III Plan Rates'!E236","v":0},{"$f":"'III Plan Rates'!F236","v":0},{"$f":"'III Plan Rates'!G236","v":0},{"$f":"'III Plan Rates'!J236","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(I233:Q233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(T233:AB233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(AP233:AX233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(BA233:BI233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(BL233:BT233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW233:CD233)='III Plan Rates'!AG236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF233:CH233)='III Plan Rates'!AH236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ233:CV233)='III Plan Rates'!AI236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX233:DG233)='III Plan Rates'!AJ236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI233:DO233)='III Plan Rates'!AK236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ233:DZ233)='III Plan Rates'!AL236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB233:EE233)='III Plan Rates'!AM236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG233:EK233)='III Plan Rates'!AN236, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM233:ES233)='III Plan Rates'!AO236, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A237","v":"Plan 220"},{"$f":"'III Plan Rates'!B237","v":0},{"$f":"'III Plan Rates'!D237","v":0},{"$f":"'III Plan Rates'!E237","v":0},{"$f":"'III Plan Rates'!F237","v":0},{"$f":"'III Plan Rates'!G237","v":0},{"$f":"'III Plan Rates'!J237","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(I234:Q234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(T234:AB234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(AP234:AX234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(BA234:BI234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(BL234:BT234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW234:CD234)='III Plan Rates'!AG237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF234:CH234)='III Plan Rates'!AH237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ234:CV234)='III Plan Rates'!AI237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX234:DG234)='III Plan Rates'!AJ237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI234:DO234)='III Plan Rates'!AK237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ234:DZ234)='III Plan Rates'!AL237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB234:EE234)='III Plan Rates'!AM237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG234:EK234)='III Plan Rates'!AN237, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM234:ES234)='III Plan Rates'!AO237, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A238","v":"Plan 221"},{"$f":"'III Plan Rates'!B238","v":0},{"$f":"'III Plan Rates'!D238","v":0},{"$f":"'III Plan Rates'!E238","v":0},{"$f":"'III Plan Rates'!F238","v":0},{"$f":"'III Plan Rates'!G238","v":0},{"$f":"'III Plan Rates'!J238","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(I235:Q235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(T235:AB235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(AP235:AX235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(BA235:BI235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(BL235:BT235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW235:CD235)='III Plan Rates'!AG238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF235:CH235)='III Plan Rates'!AH238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ235:CV235)='III Plan Rates'!AI238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX235:DG235)='III Plan Rates'!AJ238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI235:DO235)='III Plan Rates'!AK238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ235:DZ235)='III Plan Rates'!AL238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB235:EE235)='III Plan Rates'!AM238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG235:EK235)='III Plan Rates'!AN238, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM235:ES235)='III Plan Rates'!AO238, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A239","v":"Plan 222"},{"$f":"'III Plan Rates'!B239","v":0},{"$f":"'III Plan Rates'!D239","v":0},{"$f":"'III Plan Rates'!E239","v":0},{"$f":"'III Plan Rates'!F239","v":0},{"$f":"'III Plan Rates'!G239","v":0},{"$f":"'III Plan Rates'!J239","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(I236:Q236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(T236:AB236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(AP236:AX236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(BA236:BI236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(BL236:BT236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW236:CD236)='III Plan Rates'!AG239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF236:CH236)='III Plan Rates'!AH239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ236:CV236)='III Plan Rates'!AI239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX236:DG236)='III Plan Rates'!AJ239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI236:DO236)='III Plan Rates'!AK239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ236:DZ236)='III Plan Rates'!AL239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB236:EE236)='III Plan Rates'!AM239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG236:EK236)='III Plan Rates'!AN239, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM236:ES236)='III Plan Rates'!AO239, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A240","v":"Plan 223"},{"$f":"'III Plan Rates'!B240","v":0},{"$f":"'III Plan Rates'!D240","v":0},{"$f":"'III Plan Rates'!E240","v":0},{"$f":"'III Plan Rates'!F240","v":0},{"$f":"'III Plan Rates'!G240","v":0},{"$f":"'III Plan Rates'!J240","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(I237:Q237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(T237:AB237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(AP237:AX237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(BA237:BI237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(BL237:BT237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW237:CD237)='III Plan Rates'!AG240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF237:CH237)='III Plan Rates'!AH240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ237:CV237)='III Plan Rates'!AI240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX237:DG237)='III Plan Rates'!AJ240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI237:DO237)='III Plan Rates'!AK240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ237:DZ237)='III Plan Rates'!AL240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB237:EE237)='III Plan Rates'!AM240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG237:EK237)='III Plan Rates'!AN240, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM237:ES237)='III Plan Rates'!AO240, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A241","v":"Plan 224"},{"$f":"'III Plan Rates'!B241","v":0},{"$f":"'III Plan Rates'!D241","v":0},{"$f":"'III Plan Rates'!E241","v":0},{"$f":"'III Plan Rates'!F241","v":0},{"$f":"'III Plan Rates'!G241","v":0},{"$f":"'III Plan Rates'!J241","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(I238:Q238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(T238:AB238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(AP238:AX238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(BA238:BI238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(BL238:BT238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW238:CD238)='III Plan Rates'!AG241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF238:CH238)='III Plan Rates'!AH241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ238:CV238)='III Plan Rates'!AI241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX238:DG238)='III Plan Rates'!AJ241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI238:DO238)='III Plan Rates'!AK241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ238:DZ238)='III Plan Rates'!AL241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB238:EE238)='III Plan Rates'!AM241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG238:EK238)='III Plan Rates'!AN241, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM238:ES238)='III Plan Rates'!AO241, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A242","v":"Plan 225"},{"$f":"'III Plan Rates'!B242","v":0},{"$f":"'III Plan Rates'!D242","v":0},{"$f":"'III Plan Rates'!E242","v":0},{"$f":"'III Plan Rates'!F242","v":0},{"$f":"'III Plan Rates'!G242","v":0},{"$f":"'III Plan Rates'!J242","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(I239:Q239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(T239:AB239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(AP239:AX239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(BA239:BI239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(BL239:BT239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW239:CD239)='III Plan Rates'!AG242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF239:CH239)='III Plan Rates'!AH242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ239:CV239)='III Plan Rates'!AI242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX239:DG239)='III Plan Rates'!AJ242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI239:DO239)='III Plan Rates'!AK242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ239:DZ239)='III Plan Rates'!AL242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB239:EE239)='III Plan Rates'!AM242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG239:EK239)='III Plan Rates'!AN242, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM239:ES239)='III Plan Rates'!AO242, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A243","v":"Plan 226"},{"$f":"'III Plan Rates'!B243","v":0},{"$f":"'III Plan Rates'!D243","v":0},{"$f":"'III Plan Rates'!E243","v":0},{"$f":"'III Plan Rates'!F243","v":0},{"$f":"'III Plan Rates'!G243","v":0},{"$f":"'III Plan Rates'!J243","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(I240:Q240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(T240:AB240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(AP240:AX240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(BA240:BI240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(BL240:BT240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW240:CD240)='III Plan Rates'!AG243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF240:CH240)='III Plan Rates'!AH243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ240:CV240)='III Plan Rates'!AI243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX240:DG240)='III Plan Rates'!AJ243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI240:DO240)='III Plan Rates'!AK243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ240:DZ240)='III Plan Rates'!AL243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB240:EE240)='III Plan Rates'!AM243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG240:EK240)='III Plan Rates'!AN243, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM240:ES240)='III Plan Rates'!AO243, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A244","v":"Plan 227"},{"$f":"'III Plan Rates'!B244","v":0},{"$f":"'III Plan Rates'!D244","v":0},{"$f":"'III Plan Rates'!E244","v":0},{"$f":"'III Plan Rates'!F244","v":0},{"$f":"'III Plan Rates'!G244","v":0},{"$f":"'III Plan Rates'!J244","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(I241:Q241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(T241:AB241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(AP241:AX241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(BA241:BI241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(BL241:BT241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW241:CD241)='III Plan Rates'!AG244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF241:CH241)='III Plan Rates'!AH244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ241:CV241)='III Plan Rates'!AI244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX241:DG241)='III Plan Rates'!AJ244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI241:DO241)='III Plan Rates'!AK244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ241:DZ241)='III Plan Rates'!AL244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB241:EE241)='III Plan Rates'!AM244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG241:EK241)='III Plan Rates'!AN244, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM241:ES241)='III Plan Rates'!AO244, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A245","v":"Plan 228"},{"$f":"'III Plan Rates'!B245","v":0},{"$f":"'III Plan Rates'!D245","v":0},{"$f":"'III Plan Rates'!E245","v":0},{"$f":"'III Plan Rates'!F245","v":0},{"$f":"'III Plan Rates'!G245","v":0},{"$f":"'III Plan Rates'!J245","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(I242:Q242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(T242:AB242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(AP242:AX242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(BA242:BI242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(BL242:BT242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW242:CD242)='III Plan Rates'!AG245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF242:CH242)='III Plan Rates'!AH245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ242:CV242)='III Plan Rates'!AI245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX242:DG242)='III Plan Rates'!AJ245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI242:DO242)='III Plan Rates'!AK245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ242:DZ242)='III Plan Rates'!AL245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB242:EE242)='III Plan Rates'!AM245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG242:EK242)='III Plan Rates'!AN245, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM242:ES242)='III Plan Rates'!AO245, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A246","v":"Plan 229"},{"$f":"'III Plan Rates'!B246","v":0},{"$f":"'III Plan Rates'!D246","v":0},{"$f":"'III Plan Rates'!E246","v":0},{"$f":"'III Plan Rates'!F246","v":0},{"$f":"'III Plan Rates'!G246","v":0},{"$f":"'III Plan Rates'!J246","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(I243:Q243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(T243:AB243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(AP243:AX243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(BA243:BI243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(BL243:BT243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW243:CD243)='III Plan Rates'!AG246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF243:CH243)='III Plan Rates'!AH246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ243:CV243)='III Plan Rates'!AI246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX243:DG243)='III Plan Rates'!AJ246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI243:DO243)='III Plan Rates'!AK246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ243:DZ243)='III Plan Rates'!AL246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB243:EE243)='III Plan Rates'!AM246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG243:EK243)='III Plan Rates'!AN246, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM243:ES243)='III Plan Rates'!AO246, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A247","v":"Plan 230"},{"$f":"'III Plan Rates'!B247","v":0},{"$f":"'III Plan Rates'!D247","v":0},{"$f":"'III Plan Rates'!E247","v":0},{"$f":"'III Plan Rates'!F247","v":0},{"$f":"'III Plan Rates'!G247","v":0},{"$f":"'III Plan Rates'!J247","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(I244:Q244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(T244:AB244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(AP244:AX244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(BA244:BI244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(BL244:BT244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW244:CD244)='III Plan Rates'!AG247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF244:CH244)='III Plan Rates'!AH247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ244:CV244)='III Plan Rates'!AI247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX244:DG244)='III Plan Rates'!AJ247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI244:DO244)='III Plan Rates'!AK247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ244:DZ244)='III Plan Rates'!AL247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB244:EE244)='III Plan Rates'!AM247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG244:EK244)='III Plan Rates'!AN247, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM244:ES244)='III Plan Rates'!AO247, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A248","v":"Plan 231"},{"$f":"'III Plan Rates'!B248","v":0},{"$f":"'III Plan Rates'!D248","v":0},{"$f":"'III Plan Rates'!E248","v":0},{"$f":"'III Plan Rates'!F248","v":0},{"$f":"'III Plan Rates'!G248","v":0},{"$f":"'III Plan Rates'!J248","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(I245:Q245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(T245:AB245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(AP245:AX245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(BA245:BI245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(BL245:BT245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW245:CD245)='III Plan Rates'!AG248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF245:CH245)='III Plan Rates'!AH248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ245:CV245)='III Plan Rates'!AI248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX245:DG245)='III Plan Rates'!AJ248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI245:DO245)='III Plan Rates'!AK248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ245:DZ245)='III Plan Rates'!AL248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB245:EE245)='III Plan Rates'!AM248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG245:EK245)='III Plan Rates'!AN248, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM245:ES245)='III Plan Rates'!AO248, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A249","v":"Plan 232"},{"$f":"'III Plan Rates'!B249","v":0},{"$f":"'III Plan Rates'!D249","v":0},{"$f":"'III Plan Rates'!E249","v":0},{"$f":"'III Plan Rates'!F249","v":0},{"$f":"'III Plan Rates'!G249","v":0},{"$f":"'III Plan Rates'!J249","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(I246:Q246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(T246:AB246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(AP246:AX246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(BA246:BI246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(BL246:BT246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW246:CD246)='III Plan Rates'!AG249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF246:CH246)='III Plan Rates'!AH249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ246:CV246)='III Plan Rates'!AI249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX246:DG246)='III Plan Rates'!AJ249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI246:DO246)='III Plan Rates'!AK249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ246:DZ246)='III Plan Rates'!AL249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB246:EE246)='III Plan Rates'!AM249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG246:EK246)='III Plan Rates'!AN249, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM246:ES246)='III Plan Rates'!AO249, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A250","v":"Plan 233"},{"$f":"'III Plan Rates'!B250","v":0},{"$f":"'III Plan Rates'!D250","v":0},{"$f":"'III Plan Rates'!E250","v":0},{"$f":"'III Plan Rates'!F250","v":0},{"$f":"'III Plan Rates'!G250","v":0},{"$f":"'III Plan Rates'!J250","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(I247:Q247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(T247:AB247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(AP247:AX247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(BA247:BI247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(BL247:BT247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW247:CD247)='III Plan Rates'!AG250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF247:CH247)='III Plan Rates'!AH250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ247:CV247)='III Plan Rates'!AI250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX247:DG247)='III Plan Rates'!AJ250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI247:DO247)='III Plan Rates'!AK250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ247:DZ247)='III Plan Rates'!AL250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB247:EE247)='III Plan Rates'!AM250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG247:EK247)='III Plan Rates'!AN250, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM247:ES247)='III Plan Rates'!AO250, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A251","v":"Plan 234"},{"$f":"'III Plan Rates'!B251","v":0},{"$f":"'III Plan Rates'!D251","v":0},{"$f":"'III Plan Rates'!E251","v":0},{"$f":"'III Plan Rates'!F251","v":0},{"$f":"'III Plan Rates'!G251","v":0},{"$f":"'III Plan Rates'!J251","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(I248:Q248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(T248:AB248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(AP248:AX248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(BA248:BI248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(BL248:BT248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW248:CD248)='III Plan Rates'!AG251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF248:CH248)='III Plan Rates'!AH251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ248:CV248)='III Plan Rates'!AI251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX248:DG248)='III Plan Rates'!AJ251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI248:DO248)='III Plan Rates'!AK251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ248:DZ248)='III Plan Rates'!AL251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB248:EE248)='III Plan Rates'!AM251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG248:EK248)='III Plan Rates'!AN251, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM248:ES248)='III Plan Rates'!AO251, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A252","v":"Plan 235"},{"$f":"'III Plan Rates'!B252","v":0},{"$f":"'III Plan Rates'!D252","v":0},{"$f":"'III Plan Rates'!E252","v":0},{"$f":"'III Plan Rates'!F252","v":0},{"$f":"'III Plan Rates'!G252","v":0},{"$f":"'III Plan Rates'!J252","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(I249:Q249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(T249:AB249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(AP249:AX249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(BA249:BI249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(BL249:BT249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW249:CD249)='III Plan Rates'!AG252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF249:CH249)='III Plan Rates'!AH252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ249:CV249)='III Plan Rates'!AI252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX249:DG249)='III Plan Rates'!AJ252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI249:DO249)='III Plan Rates'!AK252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ249:DZ249)='III Plan Rates'!AL252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB249:EE249)='III Plan Rates'!AM252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG249:EK249)='III Plan Rates'!AN252, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM249:ES249)='III Plan Rates'!AO252, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A253","v":"Plan 236"},{"$f":"'III Plan Rates'!B253","v":0},{"$f":"'III Plan Rates'!D253","v":0},{"$f":"'III Plan Rates'!E253","v":0},{"$f":"'III Plan Rates'!F253","v":0},{"$f":"'III Plan Rates'!G253","v":0},{"$f":"'III Plan Rates'!J253","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(I250:Q250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(T250:AB250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(AP250:AX250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(BA250:BI250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(BL250:BT250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW250:CD250)='III Plan Rates'!AG253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF250:CH250)='III Plan Rates'!AH253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ250:CV250)='III Plan Rates'!AI253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX250:DG250)='III Plan Rates'!AJ253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI250:DO250)='III Plan Rates'!AK253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ250:DZ250)='III Plan Rates'!AL253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB250:EE250)='III Plan Rates'!AM253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG250:EK250)='III Plan Rates'!AN253, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM250:ES250)='III Plan Rates'!AO253, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A254","v":"Plan 237"},{"$f":"'III Plan Rates'!B254","v":0},{"$f":"'III Plan Rates'!D254","v":0},{"$f":"'III Plan Rates'!E254","v":0},{"$f":"'III Plan Rates'!F254","v":0},{"$f":"'III Plan Rates'!G254","v":0},{"$f":"'III Plan Rates'!J254","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(I251:Q251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(T251:AB251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(AP251:AX251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(BA251:BI251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(BL251:BT251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW251:CD251)='III Plan Rates'!AG254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF251:CH251)='III Plan Rates'!AH254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ251:CV251)='III Plan Rates'!AI254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX251:DG251)='III Plan Rates'!AJ254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI251:DO251)='III Plan Rates'!AK254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ251:DZ251)='III Plan Rates'!AL254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB251:EE251)='III Plan Rates'!AM254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG251:EK251)='III Plan Rates'!AN254, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM251:ES251)='III Plan Rates'!AO254, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A255","v":"Plan 238"},{"$f":"'III Plan Rates'!B255","v":0},{"$f":"'III Plan Rates'!D255","v":0},{"$f":"'III Plan Rates'!E255","v":0},{"$f":"'III Plan Rates'!F255","v":0},{"$f":"'III Plan Rates'!G255","v":0},{"$f":"'III Plan Rates'!J255","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(I252:Q252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(T252:AB252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(AP252:AX252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(BA252:BI252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(BL252:BT252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW252:CD252)='III Plan Rates'!AG255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF252:CH252)='III Plan Rates'!AH255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ252:CV252)='III Plan Rates'!AI255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX252:DG252)='III Plan Rates'!AJ255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI252:DO252)='III Plan Rates'!AK255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ252:DZ252)='III Plan Rates'!AL255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB252:EE252)='III Plan Rates'!AM255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG252:EK252)='III Plan Rates'!AN255, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM252:ES252)='III Plan Rates'!AO255, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A256","v":"Plan 239"},{"$f":"'III Plan Rates'!B256","v":0},{"$f":"'III Plan Rates'!D256","v":0},{"$f":"'III Plan Rates'!E256","v":0},{"$f":"'III Plan Rates'!F256","v":0},{"$f":"'III Plan Rates'!G256","v":0},{"$f":"'III Plan Rates'!J256","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(I253:Q253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(T253:AB253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(AP253:AX253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(BA253:BI253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(BL253:BT253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW253:CD253)='III Plan Rates'!AG256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF253:CH253)='III Plan Rates'!AH256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ253:CV253)='III Plan Rates'!AI256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX253:DG253)='III Plan Rates'!AJ256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI253:DO253)='III Plan Rates'!AK256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ253:DZ253)='III Plan Rates'!AL256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB253:EE253)='III Plan Rates'!AM256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG253:EK253)='III Plan Rates'!AN256, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM253:ES253)='III Plan Rates'!AO256, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A257","v":"Plan 240"},{"$f":"'III Plan Rates'!B257","v":0},{"$f":"'III Plan Rates'!D257","v":0},{"$f":"'III Plan Rates'!E257","v":0},{"$f":"'III Plan Rates'!F257","v":0},{"$f":"'III Plan Rates'!G257","v":0},{"$f":"'III Plan Rates'!J257","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(I254:Q254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(T254:AB254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(AP254:AX254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(BA254:BI254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(BL254:BT254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW254:CD254)='III Plan Rates'!AG257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF254:CH254)='III Plan Rates'!AH257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ254:CV254)='III Plan Rates'!AI257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX254:DG254)='III Plan Rates'!AJ257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI254:DO254)='III Plan Rates'!AK257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ254:DZ254)='III Plan Rates'!AL257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB254:EE254)='III Plan Rates'!AM257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG254:EK254)='III Plan Rates'!AN257, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM254:ES254)='III Plan Rates'!AO257, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A258","v":"Plan 241"},{"$f":"'III Plan Rates'!B258","v":0},{"$f":"'III Plan Rates'!D258","v":0},{"$f":"'III Plan Rates'!E258","v":0},{"$f":"'III Plan Rates'!F258","v":0},{"$f":"'III Plan Rates'!G258","v":0},{"$f":"'III Plan Rates'!J258","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(I255:Q255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(T255:AB255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(AP255:AX255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(BA255:BI255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(BL255:BT255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW255:CD255)='III Plan Rates'!AG258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF255:CH255)='III Plan Rates'!AH258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ255:CV255)='III Plan Rates'!AI258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX255:DG255)='III Plan Rates'!AJ258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI255:DO255)='III Plan Rates'!AK258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ255:DZ255)='III Plan Rates'!AL258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB255:EE255)='III Plan Rates'!AM258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG255:EK255)='III Plan Rates'!AN258, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM255:ES255)='III Plan Rates'!AO258, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A259","v":"Plan 242"},{"$f":"'III Plan Rates'!B259","v":0},{"$f":"'III Plan Rates'!D259","v":0},{"$f":"'III Plan Rates'!E259","v":0},{"$f":"'III Plan Rates'!F259","v":0},{"$f":"'III Plan Rates'!G259","v":0},{"$f":"'III Plan Rates'!J259","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(I256:Q256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(T256:AB256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(AP256:AX256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(BA256:BI256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(BL256:BT256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW256:CD256)='III Plan Rates'!AG259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF256:CH256)='III Plan Rates'!AH259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ256:CV256)='III Plan Rates'!AI259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX256:DG256)='III Plan Rates'!AJ259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI256:DO256)='III Plan Rates'!AK259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ256:DZ256)='III Plan Rates'!AL259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB256:EE256)='III Plan Rates'!AM259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG256:EK256)='III Plan Rates'!AN259, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM256:ES256)='III Plan Rates'!AO259, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A260","v":"Plan 243"},{"$f":"'III Plan Rates'!B260","v":0},{"$f":"'III Plan Rates'!D260","v":0},{"$f":"'III Plan Rates'!E260","v":0},{"$f":"'III Plan Rates'!F260","v":0},{"$f":"'III Plan Rates'!G260","v":0},{"$f":"'III Plan Rates'!J260","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(I257:Q257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(T257:AB257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(AP257:AX257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(BA257:BI257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(BL257:BT257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW257:CD257)='III Plan Rates'!AG260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF257:CH257)='III Plan Rates'!AH260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ257:CV257)='III Plan Rates'!AI260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX257:DG257)='III Plan Rates'!AJ260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI257:DO257)='III Plan Rates'!AK260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ257:DZ257)='III Plan Rates'!AL260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB257:EE257)='III Plan Rates'!AM260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG257:EK257)='III Plan Rates'!AN260, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM257:ES257)='III Plan Rates'!AO260, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A261","v":"Plan 244"},{"$f":"'III Plan Rates'!B261","v":0},{"$f":"'III Plan Rates'!D261","v":0},{"$f":"'III Plan Rates'!E261","v":0},{"$f":"'III Plan Rates'!F261","v":0},{"$f":"'III Plan Rates'!G261","v":0},{"$f":"'III Plan Rates'!J261","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(I258:Q258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(T258:AB258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(AP258:AX258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(BA258:BI258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(BL258:BT258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW258:CD258)='III Plan Rates'!AG261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF258:CH258)='III Plan Rates'!AH261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ258:CV258)='III Plan Rates'!AI261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX258:DG258)='III Plan Rates'!AJ261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI258:DO258)='III Plan Rates'!AK261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ258:DZ258)='III Plan Rates'!AL261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB258:EE258)='III Plan Rates'!AM261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG258:EK258)='III Plan Rates'!AN261, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM258:ES258)='III Plan Rates'!AO261, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A262","v":"Plan 245"},{"$f":"'III Plan Rates'!B262","v":0},{"$f":"'III Plan Rates'!D262","v":0},{"$f":"'III Plan Rates'!E262","v":0},{"$f":"'III Plan Rates'!F262","v":0},{"$f":"'III Plan Rates'!G262","v":0},{"$f":"'III Plan Rates'!J262","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(I259:Q259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(T259:AB259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(AP259:AX259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(BA259:BI259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(BL259:BT259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW259:CD259)='III Plan Rates'!AG262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF259:CH259)='III Plan Rates'!AH262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ259:CV259)='III Plan Rates'!AI262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX259:DG259)='III Plan Rates'!AJ262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI259:DO259)='III Plan Rates'!AK262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ259:DZ259)='III Plan Rates'!AL262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB259:EE259)='III Plan Rates'!AM262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG259:EK259)='III Plan Rates'!AN262, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM259:ES259)='III Plan Rates'!AO262, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A263","v":"Plan 246"},{"$f":"'III Plan Rates'!B263","v":0},{"$f":"'III Plan Rates'!D263","v":0},{"$f":"'III Plan Rates'!E263","v":0},{"$f":"'III Plan Rates'!F263","v":0},{"$f":"'III Plan Rates'!G263","v":0},{"$f":"'III Plan Rates'!J263","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(I260:Q260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(T260:AB260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(AP260:AX260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(BA260:BI260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(BL260:BT260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW260:CD260)='III Plan Rates'!AG263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF260:CH260)='III Plan Rates'!AH263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ260:CV260)='III Plan Rates'!AI263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX260:DG260)='III Plan Rates'!AJ263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI260:DO260)='III Plan Rates'!AK263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ260:DZ260)='III Plan Rates'!AL263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB260:EE260)='III Plan Rates'!AM263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG260:EK260)='III Plan Rates'!AN263, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM260:ES260)='III Plan Rates'!AO263, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A264","v":"Plan 247"},{"$f":"'III Plan Rates'!B264","v":0},{"$f":"'III Plan Rates'!D264","v":0},{"$f":"'III Plan Rates'!E264","v":0},{"$f":"'III Plan Rates'!F264","v":0},{"$f":"'III Plan Rates'!G264","v":0},{"$f":"'III Plan Rates'!J264","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(I261:Q261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(T261:AB261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(AP261:AX261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(BA261:BI261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(BL261:BT261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW261:CD261)='III Plan Rates'!AG264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF261:CH261)='III Plan Rates'!AH264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ261:CV261)='III Plan Rates'!AI264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX261:DG261)='III Plan Rates'!AJ264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI261:DO261)='III Plan Rates'!AK264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ261:DZ261)='III Plan Rates'!AL264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB261:EE261)='III Plan Rates'!AM264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG261:EK261)='III Plan Rates'!AN264, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM261:ES261)='III Plan Rates'!AO264, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A265","v":"Plan 248"},{"$f":"'III Plan Rates'!B265","v":0},{"$f":"'III Plan Rates'!D265","v":0},{"$f":"'III Plan Rates'!E265","v":0},{"$f":"'III Plan Rates'!F265","v":0},{"$f":"'III Plan Rates'!G265","v":0},{"$f":"'III Plan Rates'!J265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(I262:Q262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(T262:AB262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(AP262:AX262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(BA262:BI262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(BL262:BT262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW262:CD262)='III Plan Rates'!AG265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF262:CH262)='III Plan Rates'!AH265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ262:CV262)='III Plan Rates'!AI265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX262:DG262)='III Plan Rates'!AJ265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI262:DO262)='III Plan Rates'!AK265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ262:DZ262)='III Plan Rates'!AL265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB262:EE262)='III Plan Rates'!AM265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG262:EK262)='III Plan Rates'!AN265, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM262:ES262)='III Plan Rates'!AO265, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A266","v":"Plan 249"},{"$f":"'III Plan Rates'!B266","v":0},{"$f":"'III Plan Rates'!D266","v":0},{"$f":"'III Plan Rates'!E266","v":0},{"$f":"'III Plan Rates'!F266","v":0},{"$f":"'III Plan Rates'!G266","v":0},{"$f":"'III Plan Rates'!J266","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(I263:Q263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(T263:AB263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(AP263:AX263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(BA263:BI263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(BL263:BT263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW263:CD263)='III Plan Rates'!AG266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF263:CH263)='III Plan Rates'!AH266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ263:CV263)='III Plan Rates'!AI266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX263:DG263)='III Plan Rates'!AJ266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI263:DO263)='III Plan Rates'!AK266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ263:DZ263)='III Plan Rates'!AL266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB263:EE263)='III Plan Rates'!AM266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG263:EK263)='III Plan Rates'!AN266, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM263:ES263)='III Plan Rates'!AO266, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A267","v":"Plan 250"},{"$f":"'III Plan Rates'!B267","v":0},{"$f":"'III Plan Rates'!D267","v":0},{"$f":"'III Plan Rates'!E267","v":0},{"$f":"'III Plan Rates'!F267","v":0},{"$f":"'III Plan Rates'!G267","v":0},{"$f":"'III Plan Rates'!J267","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(I264:Q264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(T264:AB264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(AP264:AX264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(BA264:BI264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(BL264:BT264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW264:CD264)='III Plan Rates'!AG267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF264:CH264)='III Plan Rates'!AH267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ264:CV264)='III Plan Rates'!AI267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX264:DG264)='III Plan Rates'!AJ267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI264:DO264)='III Plan Rates'!AK267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ264:DZ264)='III Plan Rates'!AL267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB264:EE264)='III Plan Rates'!AM267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG264:EK264)='III Plan Rates'!AN267, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM264:ES264)='III Plan Rates'!AO267, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A268","v":"Plan 251"},{"$f":"'III Plan Rates'!B268","v":0},{"$f":"'III Plan Rates'!D268","v":0},{"$f":"'III Plan Rates'!E268","v":0},{"$f":"'III Plan Rates'!F268","v":0},{"$f":"'III Plan Rates'!G268","v":0},{"$f":"'III Plan Rates'!J268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(I265:Q265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(T265:AB265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(AP265:AX265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(BA265:BI265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(BL265:BT265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW265:CD265)='III Plan Rates'!AG268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF265:CH265)='III Plan Rates'!AH268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ265:CV265)='III Plan Rates'!AI268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX265:DG265)='III Plan Rates'!AJ268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI265:DO265)='III Plan Rates'!AK268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ265:DZ265)='III Plan Rates'!AL268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB265:EE265)='III Plan Rates'!AM268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG265:EK265)='III Plan Rates'!AN268, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM265:ES265)='III Plan Rates'!AO268, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A269","v":"Plan 252"},{"$f":"'III Plan Rates'!B269","v":0},{"$f":"'III Plan Rates'!D269","v":0},{"$f":"'III Plan Rates'!E269","v":0},{"$f":"'III Plan Rates'!F269","v":0},{"$f":"'III Plan Rates'!G269","v":0},{"$f":"'III Plan Rates'!J269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(I266:Q266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(T266:AB266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(AP266:AX266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(BA266:BI266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(BL266:BT266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW266:CD266)='III Plan Rates'!AG269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF266:CH266)='III Plan Rates'!AH269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ266:CV266)='III Plan Rates'!AI269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX266:DG266)='III Plan Rates'!AJ269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI266:DO266)='III Plan Rates'!AK269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ266:DZ266)='III Plan Rates'!AL269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB266:EE266)='III Plan Rates'!AM269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG266:EK266)='III Plan Rates'!AN269, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM266:ES266)='III Plan Rates'!AO269, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A270","v":"Plan 253"},{"$f":"'III Plan Rates'!B270","v":0},{"$f":"'III Plan Rates'!D270","v":0},{"$f":"'III Plan Rates'!E270","v":0},{"$f":"'III Plan Rates'!F270","v":0},{"$f":"'III Plan Rates'!G270","v":0},{"$f":"'III Plan Rates'!J270","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(I267:Q267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(T267:AB267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(AP267:AX267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(BA267:BI267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(BL267:BT267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW267:CD267)='III Plan Rates'!AG270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF267:CH267)='III Plan Rates'!AH270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ267:CV267)='III Plan Rates'!AI270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX267:DG267)='III Plan Rates'!AJ270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI267:DO267)='III Plan Rates'!AK270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ267:DZ267)='III Plan Rates'!AL270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB267:EE267)='III Plan Rates'!AM270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG267:EK267)='III Plan Rates'!AN270, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM267:ES267)='III Plan Rates'!AO270, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A271","v":"Plan 254"},{"$f":"'III Plan Rates'!B271","v":0},{"$f":"'III Plan Rates'!D271","v":0},{"$f":"'III Plan Rates'!E271","v":0},{"$f":"'III Plan Rates'!F271","v":0},{"$f":"'III Plan Rates'!G271","v":0},{"$f":"'III Plan Rates'!J271","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(I268:Q268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(T268:AB268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(AP268:AX268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(BA268:BI268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(BL268:BT268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW268:CD268)='III Plan Rates'!AG271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF268:CH268)='III Plan Rates'!AH271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ268:CV268)='III Plan Rates'!AI271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX268:DG268)='III Plan Rates'!AJ271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI268:DO268)='III Plan Rates'!AK271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ268:DZ268)='III Plan Rates'!AL271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB268:EE268)='III Plan Rates'!AM271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG268:EK268)='III Plan Rates'!AN271, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM268:ES268)='III Plan Rates'!AO271, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A272","v":"Plan 255"},{"$f":"'III Plan Rates'!B272","v":0},{"$f":"'III Plan Rates'!D272","v":0},{"$f":"'III Plan Rates'!E272","v":0},{"$f":"'III Plan Rates'!F272","v":0},{"$f":"'III Plan Rates'!G272","v":0},{"$f":"'III Plan Rates'!J272","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(I269:Q269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(T269:AB269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(AP269:AX269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(BA269:BI269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(BL269:BT269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW269:CD269)='III Plan Rates'!AG272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF269:CH269)='III Plan Rates'!AH272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ269:CV269)='III Plan Rates'!AI272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX269:DG269)='III Plan Rates'!AJ272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI269:DO269)='III Plan Rates'!AK272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ269:DZ269)='III Plan Rates'!AL272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB269:EE269)='III Plan Rates'!AM272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG269:EK269)='III Plan Rates'!AN272, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM269:ES269)='III Plan Rates'!AO272, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A273","v":"Plan 256"},{"$f":"'III Plan Rates'!B273","v":0},{"$f":"'III Plan Rates'!D273","v":0},{"$f":"'III Plan Rates'!E273","v":0},{"$f":"'III Plan Rates'!F273","v":0},{"$f":"'III Plan Rates'!G273","v":0},{"$f":"'III Plan Rates'!J273","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(I270:Q270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(T270:AB270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(AP270:AX270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(BA270:BI270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(BL270:BT270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW270:CD270)='III Plan Rates'!AG273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF270:CH270)='III Plan Rates'!AH273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ270:CV270)='III Plan Rates'!AI273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX270:DG270)='III Plan Rates'!AJ273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI270:DO270)='III Plan Rates'!AK273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ270:DZ270)='III Plan Rates'!AL273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB270:EE270)='III Plan Rates'!AM273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG270:EK270)='III Plan Rates'!AN273, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM270:ES270)='III Plan Rates'!AO273, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A274","v":"Plan 257"},{"$f":"'III Plan Rates'!B274","v":0},{"$f":"'III Plan Rates'!D274","v":0},{"$f":"'III Plan Rates'!E274","v":0},{"$f":"'III Plan Rates'!F274","v":0},{"$f":"'III Plan Rates'!G274","v":0},{"$f":"'III Plan Rates'!J274","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(I271:Q271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(T271:AB271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(AP271:AX271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(BA271:BI271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(BL271:BT271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW271:CD271)='III Plan Rates'!AG274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF271:CH271)='III Plan Rates'!AH274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ271:CV271)='III Plan Rates'!AI274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX271:DG271)='III Plan Rates'!AJ274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI271:DO271)='III Plan Rates'!AK274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ271:DZ271)='III Plan Rates'!AL274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB271:EE271)='III Plan Rates'!AM274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG271:EK271)='III Plan Rates'!AN274, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM271:ES271)='III Plan Rates'!AO274, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A275","v":"Plan 258"},{"$f":"'III Plan Rates'!B275","v":0},{"$f":"'III Plan Rates'!D275","v":0},{"$f":"'III Plan Rates'!E275","v":0},{"$f":"'III Plan Rates'!F275","v":0},{"$f":"'III Plan Rates'!G275","v":0},{"$f":"'III Plan Rates'!J275","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(I272:Q272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(T272:AB272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(AP272:AX272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(BA272:BI272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(BL272:BT272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW272:CD272)='III Plan Rates'!AG275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF272:CH272)='III Plan Rates'!AH275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ272:CV272)='III Plan Rates'!AI275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX272:DG272)='III Plan Rates'!AJ275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI272:DO272)='III Plan Rates'!AK275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ272:DZ272)='III Plan Rates'!AL275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB272:EE272)='III Plan Rates'!AM275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG272:EK272)='III Plan Rates'!AN275, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM272:ES272)='III Plan Rates'!AO275, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A276","v":"Plan 259"},{"$f":"'III Plan Rates'!B276","v":0},{"$f":"'III Plan Rates'!D276","v":0},{"$f":"'III Plan Rates'!E276","v":0},{"$f":"'III Plan Rates'!F276","v":0},{"$f":"'III Plan Rates'!G276","v":0},{"$f":"'III Plan Rates'!J276","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(I273:Q273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(T273:AB273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(AP273:AX273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(BA273:BI273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(BL273:BT273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW273:CD273)='III Plan Rates'!AG276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF273:CH273)='III Plan Rates'!AH276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ273:CV273)='III Plan Rates'!AI276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX273:DG273)='III Plan Rates'!AJ276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI273:DO273)='III Plan Rates'!AK276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ273:DZ273)='III Plan Rates'!AL276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB273:EE273)='III Plan Rates'!AM276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG273:EK273)='III Plan Rates'!AN276, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM273:ES273)='III Plan Rates'!AO276, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A277","v":"Plan 260"},{"$f":"'III Plan Rates'!B277","v":0},{"$f":"'III Plan Rates'!D277","v":0},{"$f":"'III Plan Rates'!E277","v":0},{"$f":"'III Plan Rates'!F277","v":0},{"$f":"'III Plan Rates'!G277","v":0},{"$f":"'III Plan Rates'!J277","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(I274:Q274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(T274:AB274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(AP274:AX274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(BA274:BI274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(BL274:BT274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW274:CD274)='III Plan Rates'!AG277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF274:CH274)='III Plan Rates'!AH277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ274:CV274)='III Plan Rates'!AI277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX274:DG274)='III Plan Rates'!AJ277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI274:DO274)='III Plan Rates'!AK277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ274:DZ274)='III Plan Rates'!AL277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB274:EE274)='III Plan Rates'!AM277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG274:EK274)='III Plan Rates'!AN277, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM274:ES274)='III Plan Rates'!AO277, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A278","v":"Plan 261"},{"$f":"'III Plan Rates'!B278","v":0},{"$f":"'III Plan Rates'!D278","v":0},{"$f":"'III Plan Rates'!E278","v":0},{"$f":"'III Plan Rates'!F278","v":0},{"$f":"'III Plan Rates'!G278","v":0},{"$f":"'III Plan Rates'!J278","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(I275:Q275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(T275:AB275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(AP275:AX275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(BA275:BI275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(BL275:BT275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW275:CD275)='III Plan Rates'!AG278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF275:CH275)='III Plan Rates'!AH278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ275:CV275)='III Plan Rates'!AI278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX275:DG275)='III Plan Rates'!AJ278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI275:DO275)='III Plan Rates'!AK278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ275:DZ275)='III Plan Rates'!AL278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB275:EE275)='III Plan Rates'!AM278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG275:EK275)='III Plan Rates'!AN278, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM275:ES275)='III Plan Rates'!AO278, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A279","v":"Plan 262"},{"$f":"'III Plan Rates'!B279","v":0},{"$f":"'III Plan Rates'!D279","v":0},{"$f":"'III Plan Rates'!E279","v":0},{"$f":"'III Plan Rates'!F279","v":0},{"$f":"'III Plan Rates'!G279","v":0},{"$f":"'III Plan Rates'!J279","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(I276:Q276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(T276:AB276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(AP276:AX276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(BA276:BI276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(BL276:BT276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW276:CD276)='III Plan Rates'!AG279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF276:CH276)='III Plan Rates'!AH279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ276:CV276)='III Plan Rates'!AI279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX276:DG276)='III Plan Rates'!AJ279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI276:DO276)='III Plan Rates'!AK279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ276:DZ276)='III Plan Rates'!AL279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB276:EE276)='III Plan Rates'!AM279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG276:EK276)='III Plan Rates'!AN279, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM276:ES276)='III Plan Rates'!AO279, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A280","v":"Plan 263"},{"$f":"'III Plan Rates'!B280","v":0},{"$f":"'III Plan Rates'!D280","v":0},{"$f":"'III Plan Rates'!E280","v":0},{"$f":"'III Plan Rates'!F280","v":0},{"$f":"'III Plan Rates'!G280","v":0},{"$f":"'III Plan Rates'!J280","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(I277:Q277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(T277:AB277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(AP277:AX277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(BA277:BI277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(BL277:BT277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW277:CD277)='III Plan Rates'!AG280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF277:CH277)='III Plan Rates'!AH280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ277:CV277)='III Plan Rates'!AI280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX277:DG277)='III Plan Rates'!AJ280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI277:DO277)='III Plan Rates'!AK280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ277:DZ277)='III Plan Rates'!AL280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB277:EE277)='III Plan Rates'!AM280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG277:EK277)='III Plan Rates'!AN280, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM277:ES277)='III Plan Rates'!AO280, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A281","v":"Plan 264"},{"$f":"'III Plan Rates'!B281","v":0},{"$f":"'III Plan Rates'!D281","v":0},{"$f":"'III Plan Rates'!E281","v":0},{"$f":"'III Plan Rates'!F281","v":0},{"$f":"'III Plan Rates'!G281","v":0},{"$f":"'III Plan Rates'!J281","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(I278:Q278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(T278:AB278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"IF(AND(I278>0,T278>0),T278/I278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J278>0,U278>0),U278/J278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K278>0,V278>0),V278/K278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L278>0,W278>0),W278/L278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M278>0,X278>0),X278/M278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N278>0,Y278>0),Y278/N278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O278>0,Z278>0),Z278/O278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P278>0,AA278>0),AA278/P278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q278>0,AB278>0),AB278/Q278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R278>0,AC278>0),AC278/R278-1,\"\")","v":""},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(AP278:AX278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(BA278:BI278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(BL278:BT278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW278:CD278)='III Plan Rates'!AG281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF278:CH278)='III Plan Rates'!AH281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ278:CV278)='III Plan Rates'!AI281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX278:DG278)='III Plan Rates'!AJ281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI278:DO278)='III Plan Rates'!AK281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ278:DZ278)='III Plan Rates'!AL281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB278:EE278)='III Plan Rates'!AM281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG278:EK278)='III Plan Rates'!AN281, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM278:ES278)='III Plan Rates'!AO281, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A282","v":"Plan 265"},{"$f":"'III Plan Rates'!B282","v":0},{"$f":"'III Plan Rates'!D282","v":0},{"$f":"'III Plan Rates'!E282","v":0},{"$f":"'III Plan Rates'!F282","v":0},{"$f":"'III Plan Rates'!G282","v":0},{"$f":"'III Plan Rates'!J282","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(I279:Q279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(T279:AB279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(AP279:AX279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(BA279:BI279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(BL279:BT279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW279:CD279)='III Plan Rates'!AG282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF279:CH279)='III Plan Rates'!AH282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ279:CV279)='III Plan Rates'!AI282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX279:DG279)='III Plan Rates'!AJ282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI279:DO279)='III Plan Rates'!AK282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ279:DZ279)='III Plan Rates'!AL282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB279:EE279)='III Plan Rates'!AM282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG279:EK279)='III Plan Rates'!AN282, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM279:ES279)='III Plan Rates'!AO282, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A283","v":"Plan 266"},{"$f":"'III Plan Rates'!B283","v":0},{"$f":"'III Plan Rates'!D283","v":0},{"$f":"'III Plan Rates'!E283","v":0},{"$f":"'III Plan Rates'!F283","v":0},{"$f":"'III Plan Rates'!G283","v":0},{"$f":"'III Plan Rates'!J283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(I280:Q280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(T280:AB280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(AP280:AX280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(BA280:BI280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(BL280:BT280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW280:CD280)='III Plan Rates'!AG283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF280:CH280)='III Plan Rates'!AH283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ280:CV280)='III Plan Rates'!AI283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX280:DG280)='III Plan Rates'!AJ283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI280:DO280)='III Plan Rates'!AK283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ280:DZ280)='III Plan Rates'!AL283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB280:EE280)='III Plan Rates'!AM283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG280:EK280)='III Plan Rates'!AN283, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM280:ES280)='III Plan Rates'!AO283, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A284","v":"Plan 267"},{"$f":"'III Plan Rates'!B284","v":0},{"$f":"'III Plan Rates'!D284","v":0},{"$f":"'III Plan Rates'!E284","v":0},{"$f":"'III Plan Rates'!F284","v":0},{"$f":"'III Plan Rates'!G284","v":0},{"$f":"'III Plan Rates'!J284","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(I281:Q281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(T281:AB281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(AP281:AX281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(BA281:BI281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(BL281:BT281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW281:CD281)='III Plan Rates'!AG284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF281:CH281)='III Plan Rates'!AH284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ281:CV281)='III Plan Rates'!AI284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX281:DG281)='III Plan Rates'!AJ284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI281:DO281)='III Plan Rates'!AK284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ281:DZ281)='III Plan Rates'!AL284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB281:EE281)='III Plan Rates'!AM284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG281:EK281)='III Plan Rates'!AN284, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM281:ES281)='III Plan Rates'!AO284, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A285","v":"Plan 268"},{"$f":"'III Plan Rates'!B285","v":0},{"$f":"'III Plan Rates'!D285","v":0},{"$f":"'III Plan Rates'!E285","v":0},{"$f":"'III Plan Rates'!F285","v":0},{"$f":"'III Plan Rates'!G285","v":0},{"$f":"'III Plan Rates'!J285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(I282:Q282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(T282:AB282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(AP282:AX282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(BA282:BI282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(BL282:BT282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW282:CD282)='III Plan Rates'!AG285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF282:CH282)='III Plan Rates'!AH285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ282:CV282)='III Plan Rates'!AI285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX282:DG282)='III Plan Rates'!AJ285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI282:DO282)='III Plan Rates'!AK285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ282:DZ282)='III Plan Rates'!AL285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB282:EE282)='III Plan Rates'!AM285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG282:EK282)='III Plan Rates'!AN285, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM282:ES282)='III Plan Rates'!AO285, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A286","v":"Plan 269"},{"$f":"'III Plan Rates'!B286","v":0},{"$f":"'III Plan Rates'!D286","v":0},{"$f":"'III Plan Rates'!E286","v":0},{"$f":"'III Plan Rates'!F286","v":0},{"$f":"'III Plan Rates'!G286","v":0},{"$f":"'III Plan Rates'!J286","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(I283:Q283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(T283:AB283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(AP283:AX283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(BA283:BI283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(BL283:BT283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW283:CD283)='III Plan Rates'!AG286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF283:CH283)='III Plan Rates'!AH286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ283:CV283)='III Plan Rates'!AI286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX283:DG283)='III Plan Rates'!AJ286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI283:DO283)='III Plan Rates'!AK286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ283:DZ283)='III Plan Rates'!AL286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB283:EE283)='III Plan Rates'!AM286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG283:EK283)='III Plan Rates'!AN286, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM283:ES283)='III Plan Rates'!AO286, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A287","v":"Plan 270"},{"$f":"'III Plan Rates'!B287","v":0},{"$f":"'III Plan Rates'!D287","v":0},{"$f":"'III Plan Rates'!E287","v":0},{"$f":"'III Plan Rates'!F287","v":0},{"$f":"'III Plan Rates'!G287","v":0},{"$f":"'III Plan Rates'!J287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(I284:Q284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(T284:AB284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(AP284:AX284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(BA284:BI284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(BL284:BT284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW284:CD284)='III Plan Rates'!AG287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF284:CH284)='III Plan Rates'!AH287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ284:CV284)='III Plan Rates'!AI287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX284:DG284)='III Plan Rates'!AJ287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI284:DO284)='III Plan Rates'!AK287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ284:DZ284)='III Plan Rates'!AL287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB284:EE284)='III Plan Rates'!AM287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG284:EK284)='III Plan Rates'!AN287, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM284:ES284)='III Plan Rates'!AO287, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A288","v":"Plan 271"},{"$f":"'III Plan Rates'!B288","v":0},{"$f":"'III Plan Rates'!D288","v":0},{"$f":"'III Plan Rates'!E288","v":0},{"$f":"'III Plan Rates'!F288","v":0},{"$f":"'III Plan Rates'!G288","v":0},{"$f":"'III Plan Rates'!J288","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(I285:Q285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(T285:AB285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(AP285:AX285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(BA285:BI285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(BL285:BT285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW285:CD285)='III Plan Rates'!AG288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF285:CH285)='III Plan Rates'!AH288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ285:CV285)='III Plan Rates'!AI288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX285:DG285)='III Plan Rates'!AJ288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI285:DO285)='III Plan Rates'!AK288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ285:DZ285)='III Plan Rates'!AL288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB285:EE285)='III Plan Rates'!AM288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG285:EK285)='III Plan Rates'!AN288, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM285:ES285)='III Plan Rates'!AO288, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A289","v":"Plan 272"},{"$f":"'III Plan Rates'!B289","v":0},{"$f":"'III Plan Rates'!D289","v":0},{"$f":"'III Plan Rates'!E289","v":0},{"$f":"'III Plan Rates'!F289","v":0},{"$f":"'III Plan Rates'!G289","v":0},{"$f":"'III Plan Rates'!J289","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(I286:Q286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(T286:AB286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(AP286:AX286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(BA286:BI286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(BL286:BT286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW286:CD286)='III Plan Rates'!AG289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF286:CH286)='III Plan Rates'!AH289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ286:CV286)='III Plan Rates'!AI289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX286:DG286)='III Plan Rates'!AJ289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI286:DO286)='III Plan Rates'!AK289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ286:DZ286)='III Plan Rates'!AL289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB286:EE286)='III Plan Rates'!AM289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG286:EK286)='III Plan Rates'!AN289, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM286:ES286)='III Plan Rates'!AO289, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A290","v":"Plan 273"},{"$f":"'III Plan Rates'!B290","v":0},{"$f":"'III Plan Rates'!D290","v":0},{"$f":"'III Plan Rates'!E290","v":0},{"$f":"'III Plan Rates'!F290","v":0},{"$f":"'III Plan Rates'!G290","v":0},{"$f":"'III Plan Rates'!J290","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(I287:Q287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(T287:AB287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(AP287:AX287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(BA287:BI287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(BL287:BT287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW287:CD287)='III Plan Rates'!AG290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF287:CH287)='III Plan Rates'!AH290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ287:CV287)='III Plan Rates'!AI290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX287:DG287)='III Plan Rates'!AJ290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI287:DO287)='III Plan Rates'!AK290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ287:DZ287)='III Plan Rates'!AL290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB287:EE287)='III Plan Rates'!AM290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG287:EK287)='III Plan Rates'!AN290, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM287:ES287)='III Plan Rates'!AO290, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A291","v":"Plan 274"},{"$f":"'III Plan Rates'!B291","v":0},{"$f":"'III Plan Rates'!D291","v":0},{"$f":"'III Plan Rates'!E291","v":0},{"$f":"'III Plan Rates'!F291","v":0},{"$f":"'III Plan Rates'!G291","v":0},{"$f":"'III Plan Rates'!J291","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(I288:Q288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(T288:AB288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(AP288:AX288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(BA288:BI288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(BL288:BT288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW288:CD288)='III Plan Rates'!AG291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF288:CH288)='III Plan Rates'!AH291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ288:CV288)='III Plan Rates'!AI291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX288:DG288)='III Plan Rates'!AJ291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI288:DO288)='III Plan Rates'!AK291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ288:DZ288)='III Plan Rates'!AL291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB288:EE288)='III Plan Rates'!AM291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG288:EK288)='III Plan Rates'!AN291, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM288:ES288)='III Plan Rates'!AO291, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A292","v":"Plan 275"},{"$f":"'III Plan Rates'!B292","v":0},{"$f":"'III Plan Rates'!D292","v":0},{"$f":"'III Plan Rates'!E292","v":0},{"$f":"'III Plan Rates'!F292","v":0},{"$f":"'III Plan Rates'!G292","v":0},{"$f":"'III Plan Rates'!J292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(I289:Q289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(T289:AB289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(AP289:AX289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(BA289:BI289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(BL289:BT289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW289:CD289)='III Plan Rates'!AG292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF289:CH289)='III Plan Rates'!AH292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ289:CV289)='III Plan Rates'!AI292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX289:DG289)='III Plan Rates'!AJ292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI289:DO289)='III Plan Rates'!AK292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ289:DZ289)='III Plan Rates'!AL292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB289:EE289)='III Plan Rates'!AM292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG289:EK289)='III Plan Rates'!AN292, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM289:ES289)='III Plan Rates'!AO292, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A293","v":"Plan 276"},{"$f":"'III Plan Rates'!B293","v":0},{"$f":"'III Plan Rates'!D293","v":0},{"$f":"'III Plan Rates'!E293","v":0},{"$f":"'III Plan Rates'!F293","v":0},{"$f":"'III Plan Rates'!G293","v":0},{"$f":"'III Plan Rates'!J293","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(I290:Q290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(T290:AB290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(AP290:AX290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(BA290:BI290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(BL290:BT290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW290:CD290)='III Plan Rates'!AG293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF290:CH290)='III Plan Rates'!AH293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ290:CV290)='III Plan Rates'!AI293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX290:DG290)='III Plan Rates'!AJ293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI290:DO290)='III Plan Rates'!AK293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ290:DZ290)='III Plan Rates'!AL293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB290:EE290)='III Plan Rates'!AM293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG290:EK290)='III Plan Rates'!AN293, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM290:ES290)='III Plan Rates'!AO293, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A294","v":"Plan 277"},{"$f":"'III Plan Rates'!B294","v":0},{"$f":"'III Plan Rates'!D294","v":0},{"$f":"'III Plan Rates'!E294","v":0},{"$f":"'III Plan Rates'!F294","v":0},{"$f":"'III Plan Rates'!G294","v":0},{"$f":"'III Plan Rates'!J294","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(I291:Q291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(T291:AB291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(AP291:AX291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(BA291:BI291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(BL291:BT291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW291:CD291)='III Plan Rates'!AG294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF291:CH291)='III Plan Rates'!AH294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ291:CV291)='III Plan Rates'!AI294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX291:DG291)='III Plan Rates'!AJ294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI291:DO291)='III Plan Rates'!AK294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ291:DZ291)='III Plan Rates'!AL294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB291:EE291)='III Plan Rates'!AM294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG291:EK291)='III Plan Rates'!AN294, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM291:ES291)='III Plan Rates'!AO294, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A295","v":"Plan 278"},{"$f":"'III Plan Rates'!B295","v":0},{"$f":"'III Plan Rates'!D295","v":0},{"$f":"'III Plan Rates'!E295","v":0},{"$f":"'III Plan Rates'!F295","v":0},{"$f":"'III Plan Rates'!G295","v":0},{"$f":"'III Plan Rates'!J295","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(I292:Q292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(T292:AB292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(AP292:AX292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(BA292:BI292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(BL292:BT292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW292:CD292)='III Plan Rates'!AG295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF292:CH292)='III Plan Rates'!AH295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ292:CV292)='III Plan Rates'!AI295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX292:DG292)='III Plan Rates'!AJ295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI292:DO292)='III Plan Rates'!AK295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ292:DZ292)='III Plan Rates'!AL295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB292:EE292)='III Plan Rates'!AM295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG292:EK292)='III Plan Rates'!AN295, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM292:ES292)='III Plan Rates'!AO295, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A296","v":"Plan 279"},{"$f":"'III Plan Rates'!B296","v":0},{"$f":"'III Plan Rates'!D296","v":0},{"$f":"'III Plan Rates'!E296","v":0},{"$f":"'III Plan Rates'!F296","v":0},{"$f":"'III Plan Rates'!G296","v":0},{"$f":"'III Plan Rates'!J296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(I293:Q293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(T293:AB293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(AP293:AX293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(BA293:BI293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(BL293:BT293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW293:CD293)='III Plan Rates'!AG296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF293:CH293)='III Plan Rates'!AH296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ293:CV293)='III Plan Rates'!AI296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX293:DG293)='III Plan Rates'!AJ296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI293:DO293)='III Plan Rates'!AK296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ293:DZ293)='III Plan Rates'!AL296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB293:EE293)='III Plan Rates'!AM296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG293:EK293)='III Plan Rates'!AN296, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM293:ES293)='III Plan Rates'!AO296, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A297","v":"Plan 280"},{"$f":"'III Plan Rates'!B297","v":0},{"$f":"'III Plan Rates'!D297","v":0},{"$f":"'III Plan Rates'!E297","v":0},{"$f":"'III Plan Rates'!F297","v":0},{"$f":"'III Plan Rates'!G297","v":0},{"$f":"'III Plan Rates'!J297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(I294:Q294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(T294:AB294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(AP294:AX294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(BA294:BI294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(BL294:BT294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW294:CD294)='III Plan Rates'!AG297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF294:CH294)='III Plan Rates'!AH297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ294:CV294)='III Plan Rates'!AI297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX294:DG294)='III Plan Rates'!AJ297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI294:DO294)='III Plan Rates'!AK297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ294:DZ294)='III Plan Rates'!AL297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB294:EE294)='III Plan Rates'!AM297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG294:EK294)='III Plan Rates'!AN297, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM294:ES294)='III Plan Rates'!AO297, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A298","v":"Plan 281"},{"$f":"'III Plan Rates'!B298","v":0},{"$f":"'III Plan Rates'!D298","v":0},{"$f":"'III Plan Rates'!E298","v":0},{"$f":"'III Plan Rates'!F298","v":0},{"$f":"'III Plan Rates'!G298","v":0},{"$f":"'III Plan Rates'!J298","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(I295:Q295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(T295:AB295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(AP295:AX295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(BA295:BI295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(BL295:BT295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW295:CD295)='III Plan Rates'!AG298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF295:CH295)='III Plan Rates'!AH298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ295:CV295)='III Plan Rates'!AI298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX295:DG295)='III Plan Rates'!AJ298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI295:DO295)='III Plan Rates'!AK298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ295:DZ295)='III Plan Rates'!AL298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB295:EE295)='III Plan Rates'!AM298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG295:EK295)='III Plan Rates'!AN298, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM295:ES295)='III Plan Rates'!AO298, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A299","v":"Plan 282"},{"$f":"'III Plan Rates'!B299","v":0},{"$f":"'III Plan Rates'!D299","v":0},{"$f":"'III Plan Rates'!E299","v":0},{"$f":"'III Plan Rates'!F299","v":0},{"$f":"'III Plan Rates'!G299","v":0},{"$f":"'III Plan Rates'!J299","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(I296:Q296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(T296:AB296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(AP296:AX296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(BA296:BI296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(BL296:BT296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW296:CD296)='III Plan Rates'!AG299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF296:CH296)='III Plan Rates'!AH299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ296:CV296)='III Plan Rates'!AI299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX296:DG296)='III Plan Rates'!AJ299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI296:DO296)='III Plan Rates'!AK299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ296:DZ296)='III Plan Rates'!AL299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB296:EE296)='III Plan Rates'!AM299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG296:EK296)='III Plan Rates'!AN299, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM296:ES296)='III Plan Rates'!AO299, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A300","v":"Plan 283"},{"$f":"'III Plan Rates'!B300","v":0},{"$f":"'III Plan Rates'!D300","v":0},{"$f":"'III Plan Rates'!E300","v":0},{"$f":"'III Plan Rates'!F300","v":0},{"$f":"'III Plan Rates'!G300","v":0},{"$f":"'III Plan Rates'!J300","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(I297:Q297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(T297:AB297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(AP297:AX297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(BA297:BI297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(BL297:BT297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW297:CD297)='III Plan Rates'!AG300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF297:CH297)='III Plan Rates'!AH300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ297:CV297)='III Plan Rates'!AI300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX297:DG297)='III Plan Rates'!AJ300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI297:DO297)='III Plan Rates'!AK300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ297:DZ297)='III Plan Rates'!AL300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB297:EE297)='III Plan Rates'!AM300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG297:EK297)='III Plan Rates'!AN300, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM297:ES297)='III Plan Rates'!AO300, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A301","v":"Plan 284"},{"$f":"'III Plan Rates'!B301","v":0},{"$f":"'III Plan Rates'!D301","v":0},{"$f":"'III Plan Rates'!E301","v":0},{"$f":"'III Plan Rates'!F301","v":0},{"$f":"'III Plan Rates'!G301","v":0},{"$f":"'III Plan Rates'!J301","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(I298:Q298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(T298:AB298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(AP298:AX298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(BA298:BI298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(BL298:BT298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW298:CD298)='III Plan Rates'!AG301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF298:CH298)='III Plan Rates'!AH301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ298:CV298)='III Plan Rates'!AI301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX298:DG298)='III Plan Rates'!AJ301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI298:DO298)='III Plan Rates'!AK301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ298:DZ298)='III Plan Rates'!AL301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB298:EE298)='III Plan Rates'!AM301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG298:EK298)='III Plan Rates'!AN301, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM298:ES298)='III Plan Rates'!AO301, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A302","v":"Plan 285"},{"$f":"'III Plan Rates'!B302","v":0},{"$f":"'III Plan Rates'!D302","v":0},{"$f":"'III Plan Rates'!E302","v":0},{"$f":"'III Plan Rates'!F302","v":0},{"$f":"'III Plan Rates'!G302","v":0},{"$f":"'III Plan Rates'!J302","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(I299:Q299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(T299:AB299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(AP299:AX299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(BA299:BI299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(BL299:BT299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW299:CD299)='III Plan Rates'!AG302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF299:CH299)='III Plan Rates'!AH302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ299:CV299)='III Plan Rates'!AI302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX299:DG299)='III Plan Rates'!AJ302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI299:DO299)='III Plan Rates'!AK302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ299:DZ299)='III Plan Rates'!AL302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB299:EE299)='III Plan Rates'!AM302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG299:EK299)='III Plan Rates'!AN302, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM299:ES299)='III Plan Rates'!AO302, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A303","v":"Plan 286"},{"$f":"'III Plan Rates'!B303","v":0},{"$f":"'III Plan Rates'!D303","v":0},{"$f":"'III Plan Rates'!E303","v":0},{"$f":"'III Plan Rates'!F303","v":0},{"$f":"'III Plan Rates'!G303","v":0},{"$f":"'III Plan Rates'!J303","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(I300:Q300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(T300:AB300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(AP300:AX300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(BA300:BI300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(BL300:BT300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW300:CD300)='III Plan Rates'!AG303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF300:CH300)='III Plan Rates'!AH303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ300:CV300)='III Plan Rates'!AI303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX300:DG300)='III Plan Rates'!AJ303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI300:DO300)='III Plan Rates'!AK303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ300:DZ300)='III Plan Rates'!AL303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB300:EE300)='III Plan Rates'!AM303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG300:EK300)='III Plan Rates'!AN303, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM300:ES300)='III Plan Rates'!AO303, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A304","v":"Plan 287"},{"$f":"'III Plan Rates'!B304","v":0},{"$f":"'III Plan Rates'!D304","v":0},{"$f":"'III Plan Rates'!E304","v":0},{"$f":"'III Plan Rates'!F304","v":0},{"$f":"'III Plan Rates'!G304","v":0},{"$f":"'III Plan Rates'!J304","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(I301:Q301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(T301:AB301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(AP301:AX301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(BA301:BI301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(BL301:BT301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW301:CD301)='III Plan Rates'!AG304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF301:CH301)='III Plan Rates'!AH304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ301:CV301)='III Plan Rates'!AI304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX301:DG301)='III Plan Rates'!AJ304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI301:DO301)='III Plan Rates'!AK304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ301:DZ301)='III Plan Rates'!AL304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB301:EE301)='III Plan Rates'!AM304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG301:EK301)='III Plan Rates'!AN304, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM301:ES301)='III Plan Rates'!AO304, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A305","v":"Plan 288"},{"$f":"'III Plan Rates'!B305","v":0},{"$f":"'III Plan Rates'!D305","v":0},{"$f":"'III Plan Rates'!E305","v":0},{"$f":"'III Plan Rates'!F305","v":0},{"$f":"'III Plan Rates'!G305","v":0},{"$f":"'III Plan Rates'!J305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(I302:Q302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(T302:AB302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(AP302:AX302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(BA302:BI302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(BL302:BT302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW302:CD302)='III Plan Rates'!AG305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF302:CH302)='III Plan Rates'!AH305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ302:CV302)='III Plan Rates'!AI305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX302:DG302)='III Plan Rates'!AJ305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI302:DO302)='III Plan Rates'!AK305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ302:DZ302)='III Plan Rates'!AL305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB302:EE302)='III Plan Rates'!AM305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG302:EK302)='III Plan Rates'!AN305, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM302:ES302)='III Plan Rates'!AO305, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A306","v":"Plan 289"},{"$f":"'III Plan Rates'!B306","v":0},{"$f":"'III Plan Rates'!D306","v":0},{"$f":"'III Plan Rates'!E306","v":0},{"$f":"'III Plan Rates'!F306","v":0},{"$f":"'III Plan Rates'!G306","v":0},{"$f":"'III Plan Rates'!J306","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(I303:Q303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(T303:AB303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(AP303:AX303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(BA303:BI303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(BL303:BT303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW303:CD303)='III Plan Rates'!AG306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF303:CH303)='III Plan Rates'!AH306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ303:CV303)='III Plan Rates'!AI306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX303:DG303)='III Plan Rates'!AJ306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI303:DO303)='III Plan Rates'!AK306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ303:DZ303)='III Plan Rates'!AL306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB303:EE303)='III Plan Rates'!AM306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG303:EK303)='III Plan Rates'!AN306, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM303:ES303)='III Plan Rates'!AO306, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A307","v":"Plan 290"},{"$f":"'III Plan Rates'!B307","v":0},{"$f":"'III Plan Rates'!D307","v":0},{"$f":"'III Plan Rates'!E307","v":0},{"$f":"'III Plan Rates'!F307","v":0},{"$f":"'III Plan Rates'!G307","v":0},{"$f":"'III Plan Rates'!J307","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(I304:Q304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(T304:AB304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(AP304:AX304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(BA304:BI304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(BL304:BT304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW304:CD304)='III Plan Rates'!AG307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF304:CH304)='III Plan Rates'!AH307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ304:CV304)='III Plan Rates'!AI307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX304:DG304)='III Plan Rates'!AJ307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI304:DO304)='III Plan Rates'!AK307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ304:DZ304)='III Plan Rates'!AL307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB304:EE304)='III Plan Rates'!AM307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG304:EK304)='III Plan Rates'!AN307, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM304:ES304)='III Plan Rates'!AO307, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A308","v":"Plan 291"},{"$f":"'III Plan Rates'!B308","v":0},{"$f":"'III Plan Rates'!D308","v":0},{"$f":"'III Plan Rates'!E308","v":0},{"$f":"'III Plan Rates'!F308","v":0},{"$f":"'III Plan Rates'!G308","v":0},{"$f":"'III Plan Rates'!J308","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(I305:Q305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(T305:AB305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(AP305:AX305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(BA305:BI305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(BL305:BT305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW305:CD305)='III Plan Rates'!AG308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF305:CH305)='III Plan Rates'!AH308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ305:CV305)='III Plan Rates'!AI308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX305:DG305)='III Plan Rates'!AJ308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI305:DO305)='III Plan Rates'!AK308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ305:DZ305)='III Plan Rates'!AL308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB305:EE305)='III Plan Rates'!AM308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG305:EK305)='III Plan Rates'!AN308, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM305:ES305)='III Plan Rates'!AO308, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A309","v":"Plan 292"},{"$f":"'III Plan Rates'!B309","v":0},{"$f":"'III Plan Rates'!D309","v":0},{"$f":"'III Plan Rates'!E309","v":0},{"$f":"'III Plan Rates'!F309","v":0},{"$f":"'III Plan Rates'!G309","v":0},{"$f":"'III Plan Rates'!J309","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(I306:Q306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(T306:AB306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(AP306:AX306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(BA306:BI306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(BL306:BT306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW306:CD306)='III Plan Rates'!AG309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF306:CH306)='III Plan Rates'!AH309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ306:CV306)='III Plan Rates'!AI309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX306:DG306)='III Plan Rates'!AJ309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI306:DO306)='III Plan Rates'!AK309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ306:DZ306)='III Plan Rates'!AL309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB306:EE306)='III Plan Rates'!AM309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG306:EK306)='III Plan Rates'!AN309, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM306:ES306)='III Plan Rates'!AO309, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A310","v":"Plan 293"},{"$f":"'III Plan Rates'!B310","v":0},{"$f":"'III Plan Rates'!D310","v":0},{"$f":"'III Plan Rates'!E310","v":0},{"$f":"'III Plan Rates'!F310","v":0},{"$f":"'III Plan Rates'!G310","v":0},{"$f":"'III Plan Rates'!J310","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(I307:Q307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(T307:AB307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(AP307:AX307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(BA307:BI307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(BL307:BT307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW307:CD307)='III Plan Rates'!AG310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF307:CH307)='III Plan Rates'!AH310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ307:CV307)='III Plan Rates'!AI310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX307:DG307)='III Plan Rates'!AJ310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI307:DO307)='III Plan Rates'!AK310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ307:DZ307)='III Plan Rates'!AL310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB307:EE307)='III Plan Rates'!AM310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG307:EK307)='III Plan Rates'!AN310, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM307:ES307)='III Plan Rates'!AO310, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A311","v":"Plan 294"},{"$f":"'III Plan Rates'!B311","v":0},{"$f":"'III Plan Rates'!D311","v":0},{"$f":"'III Plan Rates'!E311","v":0},{"$f":"'III Plan Rates'!F311","v":0},{"$f":"'III Plan Rates'!G311","v":0},{"$f":"'III Plan Rates'!J311","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(I308:Q308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(T308:AB308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(AP308:AX308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(BA308:BI308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(BL308:BT308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW308:CD308)='III Plan Rates'!AG311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF308:CH308)='III Plan Rates'!AH311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ308:CV308)='III Plan Rates'!AI311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX308:DG308)='III Plan Rates'!AJ311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI308:DO308)='III Plan Rates'!AK311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ308:DZ308)='III Plan Rates'!AL311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB308:EE308)='III Plan Rates'!AM311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG308:EK308)='III Plan Rates'!AN311, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM308:ES308)='III Plan Rates'!AO311, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A312","v":"Plan 295"},{"$f":"'III Plan Rates'!B312","v":0},{"$f":"'III Plan Rates'!D312","v":0},{"$f":"'III Plan Rates'!E312","v":0},{"$f":"'III Plan Rates'!F312","v":0},{"$f":"'III Plan Rates'!G312","v":0},{"$f":"'III Plan Rates'!J312","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(I309:Q309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(T309:AB309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(AP309:AX309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(BA309:BI309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(BL309:BT309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW309:CD309)='III Plan Rates'!AG312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF309:CH309)='III Plan Rates'!AH312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ309:CV309)='III Plan Rates'!AI312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX309:DG309)='III Plan Rates'!AJ312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI309:DO309)='III Plan Rates'!AK312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ309:DZ309)='III Plan Rates'!AL312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB309:EE309)='III Plan Rates'!AM312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG309:EK309)='III Plan Rates'!AN312, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM309:ES309)='III Plan Rates'!AO312, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A313","v":"Plan 296"},{"$f":"'III Plan Rates'!B313","v":0},{"$f":"'III Plan Rates'!D313","v":0},{"$f":"'III Plan Rates'!E313","v":0},{"$f":"'III Plan Rates'!F313","v":0},{"$f":"'III Plan Rates'!G313","v":0},{"$f":"'III Plan Rates'!J313","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(I310:Q310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(T310:AB310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(AP310:AX310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(BA310:BI310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(BL310:BT310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW310:CD310)='III Plan Rates'!AG313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF310:CH310)='III Plan Rates'!AH313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ310:CV310)='III Plan Rates'!AI313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX310:DG310)='III Plan Rates'!AJ313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI310:DO310)='III Plan Rates'!AK313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ310:DZ310)='III Plan Rates'!AL313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB310:EE310)='III Plan Rates'!AM313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG310:EK310)='III Plan Rates'!AN313, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM310:ES310)='III Plan Rates'!AO313, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A314","v":"Plan 297"},{"$f":"'III Plan Rates'!B314","v":0},{"$f":"'III Plan Rates'!D314","v":0},{"$f":"'III Plan Rates'!E314","v":0},{"$f":"'III Plan Rates'!F314","v":0},{"$f":"'III Plan Rates'!G314","v":0},{"$f":"'III Plan Rates'!J314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(I311:Q311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(T311:AB311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(AP311:AX311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(BA311:BI311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(BL311:BT311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW311:CD311)='III Plan Rates'!AG314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF311:CH311)='III Plan Rates'!AH314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ311:CV311)='III Plan Rates'!AI314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX311:DG311)='III Plan Rates'!AJ314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI311:DO311)='III Plan Rates'!AK314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ311:DZ311)='III Plan Rates'!AL314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB311:EE311)='III Plan Rates'!AM314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG311:EK311)='III Plan Rates'!AN314, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM311:ES311)='III Plan Rates'!AO314, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A315","v":"Plan 298"},{"$f":"'III Plan Rates'!B315","v":0},{"$f":"'III Plan Rates'!D315","v":0},{"$f":"'III Plan Rates'!E315","v":0},{"$f":"'III Plan Rates'!F315","v":0},{"$f":"'III Plan Rates'!G315","v":0},{"$f":"'III Plan Rates'!J315","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(I312:Q312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(T312:AB312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(AP312:AX312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(BA312:BI312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(BL312:BT312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW312:CD312)='III Plan Rates'!AG315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF312:CH312)='III Plan Rates'!AH315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ312:CV312)='III Plan Rates'!AI315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX312:DG312)='III Plan Rates'!AJ315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI312:DO312)='III Plan Rates'!AK315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ312:DZ312)='III Plan Rates'!AL315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB312:EE312)='III Plan Rates'!AM315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG312:EK312)='III Plan Rates'!AN315, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM312:ES312)='III Plan Rates'!AO315, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A316","v":"Plan 299"},{"$f":"'III Plan Rates'!B316","v":0},{"$f":"'III Plan Rates'!D316","v":0},{"$f":"'III Plan Rates'!E316","v":0},{"$f":"'III Plan Rates'!F316","v":0},{"$f":"'III Plan Rates'!G316","v":0},{"$f":"'III Plan Rates'!J316","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(I313:Q313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(T313:AB313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(AP313:AX313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(BA313:BI313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(BL313:BT313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW313:CD313)='III Plan Rates'!AG316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF313:CH313)='III Plan Rates'!AH316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ313:CV313)='III Plan Rates'!AI316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX313:DG313)='III Plan Rates'!AJ316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI313:DO313)='III Plan Rates'!AK316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ313:DZ313)='III Plan Rates'!AL316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB313:EE313)='III Plan Rates'!AM316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG313:EK313)='III Plan Rates'!AN316, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM313:ES313)='III Plan Rates'!AO316, \"Match\", \"Don't Match\")","v":"Match"}]
[{"$f":"'III Plan Rates'!A317","v":"Plan 300"},{"$f":"'III Plan Rates'!B317","v":0},{"$f":"'III Plan Rates'!D317","v":0},{"$f":"'III Plan Rates'!E317","v":0},{"$f":"'III Plan Rates'!F317","v":0},{"$f":"'III Plan Rates'!G317","v":0},{"$f":"'III Plan Rates'!J317","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(I314:Q314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(T314:AB314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(AP314:AX314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(BA314:BI314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(BL314:BT314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BW314:CD314)='III Plan Rates'!AG317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,{"$f":"IF(SUM(CF314:CH314)='III Plan Rates'!AH317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CJ314:CV314)='III Plan Rates'!AI317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(CX314:DG314)='III Plan Rates'!AJ317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(DI314:DO314)='III Plan Rates'!AK317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(DQ314:DZ314)='III Plan Rates'!AL317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,{"$f":"IF(SUM(EB314:EE314)='III Plan Rates'!AM317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,{"$f":"IF(SUM(EG314:EK314)='III Plan Rates'!AN317, \"Match\", \"Don't Match\")","v":"Match"},null,null,null,null,null,null,null,{"$f":"IF(SUM(EM314:ES314)='III Plan Rates'!AO317, \"Match\", \"Don't Match\")","v":"Match"}]

{"sheet":"IV C Plan Premiums SG Quarterly","index":8,"n_rows":314,"n_cols":144,"rows_kept":314,"cut":false,"hidden":true,"merged":[[18,143,19,143],[18,141,19,142],[9,129,9,138],[12,1,12,6],[9,41,9,50],[9,63,9,72],[9,74,9,83],[9,96,9,105],[9,8,9,17],[9,19,9,28],[9,30,9,39],[9,52,9,61],[9,85,9,94],[9,118,9,127],[9,107,9,116]]}
["PA Rate Template Part IV B - Small Group Annual"]
["Table 11. Plan Premium Development for 21-Year-Old Non-Tobacco User"]
[]
[]
["Carrier Name:",null,{"$f":"'III Plan Rates'!C5","v":0}]
["Product(s):",null,{"$f":"'III Plan Rates'!C6","v":0}]
["Market Segment:",null,"Small Group"]
["Rate Effective Date:",null,{"$f":"'III Plan Rates'!C8","v":"2025-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Quarter 1 \"&YEAR(C8)-1&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 1 2024, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 1 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 1 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in Quarter 1, 21-year-old Non-Tobacco Premium PMPM ",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 2 \"&YEAR($C$8)-1&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 2 2024, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 2 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 2 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in Quarter 2, 21-year-old Non-Tobacco Premium PMPM ",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 3 \"&YEAR($C$8)-1&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 3 2024, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 3 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 3 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in Quarter 3, 21-year-old Non-Tobacco Premium PMPM ",null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 4 \"&YEAR($C$8)-1&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 4 2024, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Quarter 4 \"&YEAR(C8)&\", 21-year-old Non-Tobacco Premium PMPM\"","v":"Quarter 4 2025, 21-year-old Non-Tobacco Premium PMPM"},null,null,null,null,null,null,null,null,null,null,"Change in Quarter 4, 21-year-old Non-Tobacco Premium PMPM "]
["Plan Number","HIOS Plan ID (Standard Component)",{"$f":"TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan \nMarketing Name\"","v":"1/1/2024 Plan \nMarketing Name"},{"$f":"\"Discontinued, New, Modified, Existing (D,N,M,E) for \"&YEAR(C8)","v":"Discontinued, New, Modified, Existing (D,N,M,E) for 2025"},{"$f":"TEXT(C8, \"M/D/YYYY\")&\" HIOS Plan ID (If \"&TEXT(DATE(YEAR(C8)-1,MONTH(C8),DAY(C8)), \"M/D/YYYY\")&\" Plan Discontinued & Mapped)\"","v":"1/1/2025 HIOS Plan ID (If 1/1/2024 Plan Discontinued & Mapped)"},"Metallic Tier","Exchange On/Off or Off",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)",null,1,2,3,4,5,6,7,8,9,"Average (weighted by enrollment by rating area)"]
[]
["Totals","These cells auto-fill using the data entered in Table 10.",null,null,null,null,null,null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(I15:I314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(J15:J314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(K15:K314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(L15:L314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(M15:M314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(N15:N314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(O15:O314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(P15:P314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Q15:Q314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(R15:R314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(T15:T314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(U15:U314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(V15:V314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(W15:W314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(X15:X314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Y15:Y314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(Z15:Z314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AA15:AA314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AB15:AB314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AC15:AC314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND(I13>0,T13>0),T13/I13-1,0)","v":0},{"$f":"IF(AND(J13>0,U13>0),U13/J13-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AE13:AM13,'III Plan Rates'!AG15:AO15)/'III Plan Rates'!AP15","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AND('III Plan Rates'!$AG15>0,SUMPRODUCT('III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AP15:AP314,'III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AH15>0,SUMPRODUCT('III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AQ15:AQ314,'III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AI15>0,SUMPRODUCT('III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AR15:AR314,'III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AJ15>0,SUMPRODUCT('III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AS15:AS314,'III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AK15>0,SUMPRODUCT('III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AT15:AT314,'III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK$18:$AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AL15>0,SUMPRODUCT('III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AU15:AU314,'III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AM15>0,SUMPRODUCT('III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AV15:AV314,'III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AN15>0,SUMPRODUCT('III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AW15:AW314,'III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AO15>0,SUMPRODUCT('III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AX15:AX314,'III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AP15>0,SUMPRODUCT('III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(AY15:AY314,'III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BA15:BA314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BB15:BB314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BC15:BC314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BD15:BD314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BE15:BE314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BF15:BF314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BG15:BG314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BH15:BH314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BI15:BI314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BJ15:BJ314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND(AP13>0,BA13>0),BA13/AP13-1,0)","v":0},{"$f":"IF(AND(AQ13>0,BB13>0),BB13/AQ13-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BL13:BT13,'III Plan Rates'!AG15:AO15)/'III Plan Rates'!AP15","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AND('III Plan Rates'!$AG15>0,SUMPRODUCT('III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BW15:BW314,'III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AH15>0,SUMPRODUCT('III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BX15:BX314,'III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AI15>0,SUMPRODUCT('III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BY15:BY314,'III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AJ15>0,SUMPRODUCT('III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(BZ15:BZ314,'III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AK15>0,SUMPRODUCT('III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CA15:CA314,'III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AL15>0,SUMPRODUCT('III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CB15:CB314,'III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AM15>0,SUMPRODUCT('III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CC15:CC314,'III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AN15>0,SUMPRODUCT('III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CD15:CD314,'III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AO15>0,SUMPRODUCT('III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CE15:CE314,'III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AP15>0,SUMPRODUCT('III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CF15:CF314,'III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CH15:CH314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CI15:CI314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CJ15:CJ314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CK15:CK314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CL15:CL314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CM15:CM314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CN15:CN314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CO15:CO314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CP15:CP314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(CQ15:CQ314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND(BW13>0,CH13>0),CH13/BW13-1,0)","v":0},{"$f":"IF(AND(BX13>0,CI13>0),CI13/BX13-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CS13:DA13,'III Plan Rates'!AG15:AO15)/'III Plan Rates'!AP15","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(AND('III Plan Rates'!$AG15>0,SUMPRODUCT('III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DD15:DD314,'III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AG18:$AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AH15>0,SUMPRODUCT('III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DE15:DE314,'III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AH18:$AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AI15>0,SUMPRODUCT('III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DF15:DF314,'III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AI18:$AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AJ15>0,SUMPRODUCT('III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DG15:DG314,'III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AJ18:$AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AK15>0,SUMPRODUCT('III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DH15:DH314,'III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AK18:$AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AL15>0,SUMPRODUCT('III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DI15:DI314,'III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AL18:$AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AM15>0,SUMPRODUCT('III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DJ15:DJ314,'III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AM18:$AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AN15>0,SUMPRODUCT('III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DK15:DK314,'III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AN18:$AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AO15>0,SUMPRODUCT('III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DL15:DL314,'III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AO18:$AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!$AP15>0,SUMPRODUCT('III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DM15:DM314,'III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!$AP18:$AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND('III Plan Rates'!AG15>0,SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DO15:DO314,'III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AG18:AG317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AH15>0,SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DP15:DP314,'III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AH18:AH317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AI15>0,SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DQ15:DQ314,'III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AI18:AI317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AJ15>0,SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DR15:DR314,'III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AJ18:AJ317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AK15>0,SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DS15:DS314,'III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AK18:AK317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AL15>0,SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DT15:DT314,'III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AL18:AL317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AM15>0,SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DU15:DU314,'III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AM18:AM317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AN15>0,SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DV15:DV314,'III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AN18:AN317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AO15>0,SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DW15:DW314,'III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AO18:AO317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},{"$f":"IF(AND('III Plan Rates'!AP15>0,SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)>0),(SUMPRODUCT(DX15:DX314,'III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317))/(SUMPRODUCT('III Plan Rates'!AP18:AP317,'III Plan Rates'!$AQ18:$AQ317)),0)","v":0},null,{"$f":"IF(AND(DD13>0,DO13>0),DO13/DD13-1,0)","v":0},{"$f":"IF(AND(DE13>0,DP13>0),DP13/DE13-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DZ13:EH13,'III Plan Rates'!AG15:AO15)/'III Plan Rates'!AP15","v":{"$error":"#DIV/0!"}}]
[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,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,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,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,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,null,null,"Average PMPM Increase","Membership:"]
[{"$f":"'III Plan Rates'!A18","v":"Plan 1"},{"$f":"'III Plan Rates'!B18","v":0},{"$f":"'III Plan Rates'!D18","v":0},{"$f":"'III Plan Rates'!E18","v":0},{"$f":"'III Plan Rates'!F18","v":0},{"$f":"'III Plan Rates'!G18","v":0},{"$f":"'III Plan Rates'!J18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(I15:Q15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(T15:AB15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"IF(AND(I15>0,T15>0),T15/I15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J15>0,U15>0),U15/J15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(AP15:AX15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(BA15:BI15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"IF(AND(AP15>0,BA15>0),BA15/AP15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AQ15>0,BB15>0),BB15/AQ15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(AY15>0,BJ15>0),BJ15/AY15-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(BW15:CE15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(CH15:CP15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"IF(AND(BW15>0,CH15>0),CH15/BW15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BX15>0,CI15>0),CI15/BX15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(CF15>0,CQ15>0),CQ15/CF15-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(DD15:DL15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA18*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP18>0,SUMPRODUCT(DO15:DW15,'III Plan Rates'!$AG18:$AO18)/'III Plan Rates'!$AP18,0)","v":0},null,{"$f":"IF(AND(DD15>0,DO15>0),DO15/DD15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DE15>0,DP15>0),DP15/DE15-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(DM15>0,DX15>0),DX15/DM15-1,\"\")","v":""},null,null,"Quarter 1:",{"$f":"AN13","v":{"$error":"#DIV/0!"}},{"$f":"'II Rate Development & Change'!J29","v":0}]
[{"$f":"'III Plan Rates'!A19","v":"Plan 2"},{"$f":"'III Plan Rates'!B19","v":0},{"$f":"'III Plan Rates'!D19","v":0},{"$f":"'III Plan Rates'!E19","v":0},{"$f":"'III Plan Rates'!F19","v":0},{"$f":"'III Plan Rates'!G19","v":0},{"$f":"'III Plan Rates'!J19","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(I16:Q16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(T16:AB16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"IF(AND(I16>0,T16>0),T16/I16-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(AP16:AX16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(BA16:BI16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"IF(AND(AP16>0,BA16>0),BA16/AP16-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(BW16:CE16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(CH16:CP16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"IF(AND(BW16>0,CH16>0),CH16/BW16-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(DD16:DL16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA19*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP19>0,SUMPRODUCT(DO16:DW16,'III Plan Rates'!$AG19:$AO19)/'III Plan Rates'!$AP19,0)","v":0},null,{"$f":"IF(AND(DD16>0,DO16>0),DO16/DD16-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,"Quarter 2:",{"$f":"BU13","v":{"$error":"#DIV/0!"}},{"$f":"'II Rate Development & Change'!K29","v":0}]
[{"$f":"'III Plan Rates'!A20","v":"Plan 3"},{"$f":"'III Plan Rates'!B20","v":0},{"$f":"'III Plan Rates'!D20","v":0},{"$f":"'III Plan Rates'!E20","v":0},{"$f":"'III Plan Rates'!F20","v":0},{"$f":"'III Plan Rates'!G20","v":0},{"$f":"'III Plan Rates'!J20","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(I17:Q17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(T17:AB17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(AP17:AX17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(BA17:BI17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(BW17:CE17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(CH17:CP17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(DD17:DL17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA20*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP20>0,SUMPRODUCT(DO17:DW17,'III Plan Rates'!$AG20:$AO20)/'III Plan Rates'!$AP20,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,"Quarter 3:",{"$f":"DB13","v":{"$error":"#DIV/0!"}},{"$f":"'II Rate Development & Change'!L29","v":0}]
[{"$f":"'III Plan Rates'!A21","v":"Plan 4"},{"$f":"'III Plan Rates'!B21","v":0},{"$f":"'III Plan Rates'!D21","v":0},{"$f":"'III Plan Rates'!E21","v":0},{"$f":"'III Plan Rates'!F21","v":0},{"$f":"'III Plan Rates'!G21","v":0},{"$f":"'III Plan Rates'!J21","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(I18:Q18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(T18:AB18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(AP18:AX18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(BA18:BI18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(BW18:CE18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(CH18:CP18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(DD18:DL18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA21*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP21>0,SUMPRODUCT(DO18:DW18,'III Plan Rates'!$AG21:$AO21)/'III Plan Rates'!$AP21,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,"Quarter 4:",{"$f":"EI13","v":{"$error":"#DIV/0!"}},{"$f":"'II Rate Development & Change'!M29","v":0}]
[{"$f":"'III Plan Rates'!A22","v":"Plan 5"},{"$f":"'III Plan Rates'!B22","v":0},{"$f":"'III Plan Rates'!D22","v":0},{"$f":"'III Plan Rates'!E22","v":0},{"$f":"'III Plan Rates'!F22","v":0},{"$f":"'III Plan Rates'!G22","v":0},{"$f":"'III Plan Rates'!J22","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(I19:Q19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(T19:AB19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(AP19:AX19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(BA19:BI19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(BW19:CE19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(CH19:CP19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(DD19:DL19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA22*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP22>0,SUMPRODUCT(DO19:DW19,'III Plan Rates'!$AG22:$AO22)/'III Plan Rates'!$AP22,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,"Overall PMPM Rate Change (weighted by quarterly membership)",null,{"$f":"SUMPRODUCT(EM15:EM18,EN15:EN18)/(SUM(EN15:EN18))","v":{"$error":"#DIV/0!"}}]
[{"$f":"'III Plan Rates'!A23","v":"Plan 6"},{"$f":"'III Plan Rates'!B23","v":0},{"$f":"'III Plan Rates'!D23","v":0},{"$f":"'III Plan Rates'!E23","v":0},{"$f":"'III Plan Rates'!F23","v":0},{"$f":"'III Plan Rates'!G23","v":0},{"$f":"'III Plan Rates'!J23","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(I20:Q20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(T20:AB20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(AP20:AX20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(BA20:BI20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(BW20:CE20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(CH20:CP20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(DD20:DL20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA23*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP23>0,SUMPRODUCT(DO20:DW20,'III Plan Rates'!$AG23:$AO23)/'III Plan Rates'!$AP23,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A24","v":"Plan 7"},{"$f":"'III Plan Rates'!B24","v":0},{"$f":"'III Plan Rates'!D24","v":0},{"$f":"'III Plan Rates'!E24","v":0},{"$f":"'III Plan Rates'!F24","v":0},{"$f":"'III Plan Rates'!G24","v":0},{"$f":"'III Plan Rates'!J24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(I21:Q21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(T21:AB21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(AP21:AX21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(BA21:BI21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(BW21:CE21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(CH21:CP21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(DD21:DL21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA24*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP24>0,SUMPRODUCT(DO21:DW21,'III Plan Rates'!$AG24:$AO24)/'III Plan Rates'!$AP24,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A25","v":"Plan 8"},{"$f":"'III Plan Rates'!B25","v":0},{"$f":"'III Plan Rates'!D25","v":0},{"$f":"'III Plan Rates'!E25","v":0},{"$f":"'III Plan Rates'!F25","v":0},{"$f":"'III Plan Rates'!G25","v":0},{"$f":"'III Plan Rates'!J25","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(I22:Q22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(T22:AB22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(AP22:AX22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(BA22:BI22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(BW22:CE22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(CH22:CP22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(DD22:DL22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA25*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP25>0,SUMPRODUCT(DO22:DW22,'III Plan Rates'!$AG25:$AO25)/'III Plan Rates'!$AP25,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A26","v":"Plan 9"},{"$f":"'III Plan Rates'!B26","v":0},{"$f":"'III Plan Rates'!D26","v":0},{"$f":"'III Plan Rates'!E26","v":0},{"$f":"'III Plan Rates'!F26","v":0},{"$f":"'III Plan Rates'!G26","v":0},{"$f":"'III Plan Rates'!J26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(I23:Q23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(T23:AB23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(AP23:AX23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(BA23:BI23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(BW23:CE23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(CH23:CP23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(DD23:DL23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA26*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP26>0,SUMPRODUCT(DO23:DW23,'III Plan Rates'!$AG26:$AO26)/'III Plan Rates'!$AP26,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A27","v":"Plan 10"},{"$f":"'III Plan Rates'!B27","v":0},{"$f":"'III Plan Rates'!D27","v":0},{"$f":"'III Plan Rates'!E27","v":0},{"$f":"'III Plan Rates'!F27","v":0},{"$f":"'III Plan Rates'!G27","v":0},{"$f":"'III Plan Rates'!J27","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(I24:Q24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(T24:AB24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(AP24:AX24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(BA24:BI24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(BW24:CE24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(CH24:CP24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(DD24:DL24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA27*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP27>0,SUMPRODUCT(DO24:DW24,'III Plan Rates'!$AG27:$AO27)/'III Plan Rates'!$AP27,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A28","v":"Plan 11"},{"$f":"'III Plan Rates'!B28","v":0},{"$f":"'III Plan Rates'!D28","v":0},{"$f":"'III Plan Rates'!E28","v":0},{"$f":"'III Plan Rates'!F28","v":0},{"$f":"'III Plan Rates'!G28","v":0},{"$f":"'III Plan Rates'!J28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(I25:Q25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(T25:AB25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(AP25:AX25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(BA25:BI25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(BW25:CE25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(CH25:CP25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(DD25:DL25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA28*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP28>0,SUMPRODUCT(DO25:DW25,'III Plan Rates'!$AG28:$AO28)/'III Plan Rates'!$AP28,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A29","v":"Plan 12"},{"$f":"'III Plan Rates'!B29","v":0},{"$f":"'III Plan Rates'!D29","v":0},{"$f":"'III Plan Rates'!E29","v":0},{"$f":"'III Plan Rates'!F29","v":0},{"$f":"'III Plan Rates'!G29","v":0},{"$f":"'III Plan Rates'!J29","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(I26:Q26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(T26:AB26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(AP26:AX26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(BA26:BI26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(BW26:CE26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(CH26:CP26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(DD26:DL26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA29*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP29>0,SUMPRODUCT(DO26:DW26,'III Plan Rates'!$AG29:$AO29)/'III Plan Rates'!$AP29,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A30","v":"Plan 13"},{"$f":"'III Plan Rates'!B30","v":0},{"$f":"'III Plan Rates'!D30","v":0},{"$f":"'III Plan Rates'!E30","v":0},{"$f":"'III Plan Rates'!F30","v":0},{"$f":"'III Plan Rates'!G30","v":0},{"$f":"'III Plan Rates'!J30","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(I27:Q27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(T27:AB27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(AP27:AX27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(BA27:BI27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(BW27:CE27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(CH27:CP27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(DD27:DL27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA30*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP30>0,SUMPRODUCT(DO27:DW27,'III Plan Rates'!$AG30:$AO30)/'III Plan Rates'!$AP30,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A31","v":"Plan 14"},{"$f":"'III Plan Rates'!B31","v":0},{"$f":"'III Plan Rates'!D31","v":0},{"$f":"'III Plan Rates'!E31","v":0},{"$f":"'III Plan Rates'!F31","v":0},{"$f":"'III Plan Rates'!G31","v":0},{"$f":"'III Plan Rates'!J31","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(I28:Q28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(T28:AB28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(AP28:AX28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(BA28:BI28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(BW28:CE28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(CH28:CP28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(DD28:DL28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA31*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP31>0,SUMPRODUCT(DO28:DW28,'III Plan Rates'!$AG31:$AO31)/'III Plan Rates'!$AP31,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A32","v":"Plan 15"},{"$f":"'III Plan Rates'!B32","v":0},{"$f":"'III Plan Rates'!D32","v":0},{"$f":"'III Plan Rates'!E32","v":0},{"$f":"'III Plan Rates'!F32","v":0},{"$f":"'III Plan Rates'!G32","v":0},{"$f":"'III Plan Rates'!J32","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(I29:Q29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(T29:AB29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(AP29:AX29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(BA29:BI29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(BW29:CE29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(CH29:CP29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(DD29:DL29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA32*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP32>0,SUMPRODUCT(DO29:DW29,'III Plan Rates'!$AG32:$AO32)/'III Plan Rates'!$AP32,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A33","v":"Plan 16"},{"$f":"'III Plan Rates'!B33","v":0},{"$f":"'III Plan Rates'!D33","v":0},{"$f":"'III Plan Rates'!E33","v":0},{"$f":"'III Plan Rates'!F33","v":0},{"$f":"'III Plan Rates'!G33","v":0},{"$f":"'III Plan Rates'!J33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(I30:Q30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(T30:AB30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(AP30:AX30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(BA30:BI30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(BW30:CE30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(CH30:CP30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(DD30:DL30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA33*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP33>0,SUMPRODUCT(DO30:DW30,'III Plan Rates'!$AG33:$AO33)/'III Plan Rates'!$AP33,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A34","v":"Plan 17"},{"$f":"'III Plan Rates'!B34","v":0},{"$f":"'III Plan Rates'!D34","v":0},{"$f":"'III Plan Rates'!E34","v":0},{"$f":"'III Plan Rates'!F34","v":0},{"$f":"'III Plan Rates'!G34","v":0},{"$f":"'III Plan Rates'!J34","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(I31:Q31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(T31:AB31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(AP31:AX31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(BA31:BI31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(BW31:CE31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(CH31:CP31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(DD31:DL31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA34*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP34>0,SUMPRODUCT(DO31:DW31,'III Plan Rates'!$AG34:$AO34)/'III Plan Rates'!$AP34,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A35","v":"Plan 18"},{"$f":"'III Plan Rates'!B35","v":0},{"$f":"'III Plan Rates'!D35","v":0},{"$f":"'III Plan Rates'!E35","v":0},{"$f":"'III Plan Rates'!F35","v":0},{"$f":"'III Plan Rates'!G35","v":0},{"$f":"'III Plan Rates'!J35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(I32:Q32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(T32:AB32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(AP32:AX32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(BA32:BI32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(BW32:CE32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(CH32:CP32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(DD32:DL32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA35*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP35>0,SUMPRODUCT(DO32:DW32,'III Plan Rates'!$AG35:$AO35)/'III Plan Rates'!$AP35,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A36","v":"Plan 19"},{"$f":"'III Plan Rates'!B36","v":0},{"$f":"'III Plan Rates'!D36","v":0},{"$f":"'III Plan Rates'!E36","v":0},{"$f":"'III Plan Rates'!F36","v":0},{"$f":"'III Plan Rates'!G36","v":0},{"$f":"'III Plan Rates'!J36","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(I33:Q33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(T33:AB33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(AP33:AX33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(BA33:BI33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(BW33:CE33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(CH33:CP33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(DD33:DL33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA36*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP36>0,SUMPRODUCT(DO33:DW33,'III Plan Rates'!$AG36:$AO36)/'III Plan Rates'!$AP36,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A37","v":"Plan 20"},{"$f":"'III Plan Rates'!B37","v":0},{"$f":"'III Plan Rates'!D37","v":0},{"$f":"'III Plan Rates'!E37","v":0},{"$f":"'III Plan Rates'!F37","v":0},{"$f":"'III Plan Rates'!G37","v":0},{"$f":"'III Plan Rates'!J37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(I34:Q34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(T34:AB34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(AP34:AX34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(BA34:BI34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(BW34:CE34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(CH34:CP34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(DD34:DL34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA37*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP37>0,SUMPRODUCT(DO34:DW34,'III Plan Rates'!$AG37:$AO37)/'III Plan Rates'!$AP37,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A38","v":"Plan 21"},{"$f":"'III Plan Rates'!B38","v":0},{"$f":"'III Plan Rates'!D38","v":0},{"$f":"'III Plan Rates'!E38","v":0},{"$f":"'III Plan Rates'!F38","v":0},{"$f":"'III Plan Rates'!G38","v":0},{"$f":"'III Plan Rates'!J38","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(I35:Q35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(T35:AB35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(AP35:AX35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(BA35:BI35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(BW35:CE35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(CH35:CP35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(DD35:DL35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA38*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP38>0,SUMPRODUCT(DO35:DW35,'III Plan Rates'!$AG38:$AO38)/'III Plan Rates'!$AP38,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A39","v":"Plan 22"},{"$f":"'III Plan Rates'!B39","v":0},{"$f":"'III Plan Rates'!D39","v":0},{"$f":"'III Plan Rates'!E39","v":0},{"$f":"'III Plan Rates'!F39","v":0},{"$f":"'III Plan Rates'!G39","v":0},{"$f":"'III Plan Rates'!J39","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(I36:Q36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(T36:AB36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(AP36:AX36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(BA36:BI36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(BW36:CE36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(CH36:CP36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(DD36:DL36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA39*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP39>0,SUMPRODUCT(DO36:DW36,'III Plan Rates'!$AG39:$AO39)/'III Plan Rates'!$AP39,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A40","v":"Plan 23"},{"$f":"'III Plan Rates'!B40","v":0},{"$f":"'III Plan Rates'!D40","v":0},{"$f":"'III Plan Rates'!E40","v":0},{"$f":"'III Plan Rates'!F40","v":0},{"$f":"'III Plan Rates'!G40","v":0},{"$f":"'III Plan Rates'!J40","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(I37:Q37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(T37:AB37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(AP37:AX37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(BA37:BI37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(BW37:CE37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(CH37:CP37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(DD37:DL37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA40*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP40>0,SUMPRODUCT(DO37:DW37,'III Plan Rates'!$AG40:$AO40)/'III Plan Rates'!$AP40,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A41","v":"Plan 24"},{"$f":"'III Plan Rates'!B41","v":0},{"$f":"'III Plan Rates'!D41","v":0},{"$f":"'III Plan Rates'!E41","v":0},{"$f":"'III Plan Rates'!F41","v":0},{"$f":"'III Plan Rates'!G41","v":0},{"$f":"'III Plan Rates'!J41","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(I38:Q38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(T38:AB38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(AP38:AX38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(BA38:BI38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(BW38:CE38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(CH38:CP38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(DD38:DL38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA41*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP41>0,SUMPRODUCT(DO38:DW38,'III Plan Rates'!$AG41:$AO41)/'III Plan Rates'!$AP41,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A42","v":"Plan 25"},{"$f":"'III Plan Rates'!B42","v":0},{"$f":"'III Plan Rates'!D42","v":0},{"$f":"'III Plan Rates'!E42","v":0},{"$f":"'III Plan Rates'!F42","v":0},{"$f":"'III Plan Rates'!G42","v":0},{"$f":"'III Plan Rates'!J42","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(I39:Q39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(T39:AB39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(AP39:AX39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(BA39:BI39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(BW39:CE39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(CH39:CP39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(DD39:DL39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA42*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP42>0,SUMPRODUCT(DO39:DW39,'III Plan Rates'!$AG42:$AO42)/'III Plan Rates'!$AP42,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A43","v":"Plan 26"},{"$f":"'III Plan Rates'!B43","v":0},{"$f":"'III Plan Rates'!D43","v":0},{"$f":"'III Plan Rates'!E43","v":0},{"$f":"'III Plan Rates'!F43","v":0},{"$f":"'III Plan Rates'!G43","v":0},{"$f":"'III Plan Rates'!J43","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(I40:Q40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(T40:AB40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(AP40:AX40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(BA40:BI40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(BW40:CE40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(CH40:CP40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(DD40:DL40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA43*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP43>0,SUMPRODUCT(DO40:DW40,'III Plan Rates'!$AG43:$AO43)/'III Plan Rates'!$AP43,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A44","v":"Plan 27"},{"$f":"'III Plan Rates'!B44","v":0},{"$f":"'III Plan Rates'!D44","v":0},{"$f":"'III Plan Rates'!E44","v":0},{"$f":"'III Plan Rates'!F44","v":0},{"$f":"'III Plan Rates'!G44","v":0},{"$f":"'III Plan Rates'!J44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(I41:Q41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(T41:AB41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(AP41:AX41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(BA41:BI41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(BW41:CE41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(CH41:CP41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(DD41:DL41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA44*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP44>0,SUMPRODUCT(DO41:DW41,'III Plan Rates'!$AG44:$AO44)/'III Plan Rates'!$AP44,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A45","v":"Plan 28"},{"$f":"'III Plan Rates'!B45","v":0},{"$f":"'III Plan Rates'!D45","v":0},{"$f":"'III Plan Rates'!E45","v":0},{"$f":"'III Plan Rates'!F45","v":0},{"$f":"'III Plan Rates'!G45","v":0},{"$f":"'III Plan Rates'!J45","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(I42:Q42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(T42:AB42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(AP42:AX42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(BA42:BI42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(BW42:CE42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(CH42:CP42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(DD42:DL42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA45*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP45>0,SUMPRODUCT(DO42:DW42,'III Plan Rates'!$AG45:$AO45)/'III Plan Rates'!$AP45,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A46","v":"Plan 29"},{"$f":"'III Plan Rates'!B46","v":0},{"$f":"'III Plan Rates'!D46","v":0},{"$f":"'III Plan Rates'!E46","v":0},{"$f":"'III Plan Rates'!F46","v":0},{"$f":"'III Plan Rates'!G46","v":0},{"$f":"'III Plan Rates'!J46","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(I43:Q43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(T43:AB43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(M43>0,X43>0),X43/M43-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(AP43:AX43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(BA43:BI43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(AT43>0,BE43>0),BE43/AT43-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(BW43:CE43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(CH43:CP43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(CB43>0,CM43>0),CM43/CB43-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(DD43:DL43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA46*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP46>0,SUMPRODUCT(DO43:DW43,'III Plan Rates'!$AG46:$AO46)/'III Plan Rates'!$AP46,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(DI43>0,DT43>0),DT43/DI43-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A47","v":"Plan 30"},{"$f":"'III Plan Rates'!B47","v":0},{"$f":"'III Plan Rates'!D47","v":0},{"$f":"'III Plan Rates'!E47","v":0},{"$f":"'III Plan Rates'!F47","v":0},{"$f":"'III Plan Rates'!G47","v":0},{"$f":"'III Plan Rates'!J47","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(I44:Q44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(T44:AB44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(AP44:AX44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(BA44:BI44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(AQ44>0,BB44>0),BB44/AQ44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AR44>0,BC44>0),BC44/AR44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AS44>0,BD44>0),BD44/AS44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(BW44:CE44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(CH44:CP44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(BX44>0,CI44>0),CI44/BX44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BY44>0,CJ44>0),CJ44/BY44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BZ44>0,CK44>0),CK44/BZ44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(DD44:DL44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA47*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP47>0,SUMPRODUCT(DO44:DW44,'III Plan Rates'!$AG47:$AO47)/'III Plan Rates'!$AP47,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(DE44>0,DP44>0),DP44/DE44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DF44>0,DQ44>0),DQ44/DF44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DG44>0,DR44>0),DR44/DG44-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A48","v":"Plan 31"},{"$f":"'III Plan Rates'!B48","v":0},{"$f":"'III Plan Rates'!D48","v":0},{"$f":"'III Plan Rates'!E48","v":0},{"$f":"'III Plan Rates'!F48","v":0},{"$f":"'III Plan Rates'!G48","v":0},{"$f":"'III Plan Rates'!J48","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(I45:Q45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(T45:AB45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(AP45:AX45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(BA45:BI45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(BW45:CE45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(CH45:CP45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(DD45:DL45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA48*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP48>0,SUMPRODUCT(DO45:DW45,'III Plan Rates'!$AG48:$AO48)/'III Plan Rates'!$AP48,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A49","v":"Plan 32"},{"$f":"'III Plan Rates'!B49","v":0},{"$f":"'III Plan Rates'!D49","v":0},{"$f":"'III Plan Rates'!E49","v":0},{"$f":"'III Plan Rates'!F49","v":0},{"$f":"'III Plan Rates'!G49","v":0},{"$f":"'III Plan Rates'!J49","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(I46:Q46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(T46:AB46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(AP46:AX46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(BA46:BI46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(BW46:CE46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(CH46:CP46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(DD46:DL46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA49*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP49>0,SUMPRODUCT(DO46:DW46,'III Plan Rates'!$AG49:$AO49)/'III Plan Rates'!$AP49,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A50","v":"Plan 33"},{"$f":"'III Plan Rates'!B50","v":0},{"$f":"'III Plan Rates'!D50","v":0},{"$f":"'III Plan Rates'!E50","v":0},{"$f":"'III Plan Rates'!F50","v":0},{"$f":"'III Plan Rates'!G50","v":0},{"$f":"'III Plan Rates'!J50","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(I47:Q47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(T47:AB47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(AP47:AX47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(BA47:BI47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(BW47:CE47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(CH47:CP47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(DD47:DL47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA50*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP50>0,SUMPRODUCT(DO47:DW47,'III Plan Rates'!$AG50:$AO50)/'III Plan Rates'!$AP50,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A51","v":"Plan 34"},{"$f":"'III Plan Rates'!B51","v":0},{"$f":"'III Plan Rates'!D51","v":0},{"$f":"'III Plan Rates'!E51","v":0},{"$f":"'III Plan Rates'!F51","v":0},{"$f":"'III Plan Rates'!G51","v":0},{"$f":"'III Plan Rates'!J51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(I48:Q48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(T48:AB48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(AP48:AX48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(BA48:BI48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(BW48:CE48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(CH48:CP48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(DD48:DL48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA51*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP51>0,SUMPRODUCT(DO48:DW48,'III Plan Rates'!$AG51:$AO51)/'III Plan Rates'!$AP51,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A52","v":"Plan 35"},{"$f":"'III Plan Rates'!B52","v":0},{"$f":"'III Plan Rates'!D52","v":0},{"$f":"'III Plan Rates'!E52","v":0},{"$f":"'III Plan Rates'!F52","v":0},{"$f":"'III Plan Rates'!G52","v":0},{"$f":"'III Plan Rates'!J52","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(I49:Q49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(T49:AB49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(AP49:AX49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(BA49:BI49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(BW49:CE49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(CH49:CP49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(DD49:DL49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA52*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP52>0,SUMPRODUCT(DO49:DW49,'III Plan Rates'!$AG52:$AO52)/'III Plan Rates'!$AP52,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A53","v":"Plan 36"},{"$f":"'III Plan Rates'!B53","v":0},{"$f":"'III Plan Rates'!D53","v":0},{"$f":"'III Plan Rates'!E53","v":0},{"$f":"'III Plan Rates'!F53","v":0},{"$f":"'III Plan Rates'!G53","v":0},{"$f":"'III Plan Rates'!J53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(I50:Q50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(T50:AB50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(AP50:AX50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(BA50:BI50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(BW50:CE50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(CH50:CP50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(DD50:DL50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA53*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP53>0,SUMPRODUCT(DO50:DW50,'III Plan Rates'!$AG53:$AO53)/'III Plan Rates'!$AP53,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A54","v":"Plan 37"},{"$f":"'III Plan Rates'!B54","v":0},{"$f":"'III Plan Rates'!D54","v":0},{"$f":"'III Plan Rates'!E54","v":0},{"$f":"'III Plan Rates'!F54","v":0},{"$f":"'III Plan Rates'!G54","v":0},{"$f":"'III Plan Rates'!J54","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(I51:Q51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(T51:AB51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(AP51:AX51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(BA51:BI51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(BW51:CE51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(CH51:CP51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(DD51:DL51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA54*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP54>0,SUMPRODUCT(DO51:DW51,'III Plan Rates'!$AG54:$AO54)/'III Plan Rates'!$AP54,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A55","v":"Plan 38"},{"$f":"'III Plan Rates'!B55","v":0},{"$f":"'III Plan Rates'!D55","v":0},{"$f":"'III Plan Rates'!E55","v":0},{"$f":"'III Plan Rates'!F55","v":0},{"$f":"'III Plan Rates'!G55","v":0},{"$f":"'III Plan Rates'!J55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(I52:Q52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(T52:AB52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(AP52:AX52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(BA52:BI52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(BW52:CE52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(CH52:CP52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(DD52:DL52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA55*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP55>0,SUMPRODUCT(DO52:DW52,'III Plan Rates'!$AG55:$AO55)/'III Plan Rates'!$AP55,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A56","v":"Plan 39"},{"$f":"'III Plan Rates'!B56","v":0},{"$f":"'III Plan Rates'!D56","v":0},{"$f":"'III Plan Rates'!E56","v":0},{"$f":"'III Plan Rates'!F56","v":0},{"$f":"'III Plan Rates'!G56","v":0},{"$f":"'III Plan Rates'!J56","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(I53:Q53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(T53:AB53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(AP53:AX53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(BA53:BI53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(BW53:CE53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(CH53:CP53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(DD53:DL53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA56*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP56>0,SUMPRODUCT(DO53:DW53,'III Plan Rates'!$AG56:$AO56)/'III Plan Rates'!$AP56,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A57","v":"Plan 40"},{"$f":"'III Plan Rates'!B57","v":0},{"$f":"'III Plan Rates'!D57","v":0},{"$f":"'III Plan Rates'!E57","v":0},{"$f":"'III Plan Rates'!F57","v":0},{"$f":"'III Plan Rates'!G57","v":0},{"$f":"'III Plan Rates'!J57","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(I54:Q54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(T54:AB54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(AP54:AX54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(BA54:BI54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(BW54:CE54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(CH54:CP54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(DD54:DL54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA57*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP57>0,SUMPRODUCT(DO54:DW54,'III Plan Rates'!$AG57:$AO57)/'III Plan Rates'!$AP57,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A58","v":"Plan 41"},{"$f":"'III Plan Rates'!B58","v":0},{"$f":"'III Plan Rates'!D58","v":0},{"$f":"'III Plan Rates'!E58","v":0},{"$f":"'III Plan Rates'!F58","v":0},{"$f":"'III Plan Rates'!G58","v":0},{"$f":"'III Plan Rates'!J58","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(I55:Q55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(T55:AB55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(AP55:AX55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(BA55:BI55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(BW55:CE55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(CH55:CP55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(DD55:DL55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA58*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP58>0,SUMPRODUCT(DO55:DW55,'III Plan Rates'!$AG58:$AO58)/'III Plan Rates'!$AP58,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A59","v":"Plan 42"},{"$f":"'III Plan Rates'!B59","v":0},{"$f":"'III Plan Rates'!D59","v":0},{"$f":"'III Plan Rates'!E59","v":0},{"$f":"'III Plan Rates'!F59","v":0},{"$f":"'III Plan Rates'!G59","v":0},{"$f":"'III Plan Rates'!J59","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(I56:Q56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(T56:AB56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(AP56:AX56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(BA56:BI56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(BW56:CE56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(CH56:CP56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(DD56:DL56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA59*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP59>0,SUMPRODUCT(DO56:DW56,'III Plan Rates'!$AG59:$AO59)/'III Plan Rates'!$AP59,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A60","v":"Plan 43"},{"$f":"'III Plan Rates'!B60","v":0},{"$f":"'III Plan Rates'!D60","v":0},{"$f":"'III Plan Rates'!E60","v":0},{"$f":"'III Plan Rates'!F60","v":0},{"$f":"'III Plan Rates'!G60","v":0},{"$f":"'III Plan Rates'!J60","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(I57:Q57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(T57:AB57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(AP57:AX57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(BA57:BI57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(BW57:CE57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(CH57:CP57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(DD57:DL57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA60*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP60>0,SUMPRODUCT(DO57:DW57,'III Plan Rates'!$AG60:$AO60)/'III Plan Rates'!$AP60,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A61","v":"Plan 44"},{"$f":"'III Plan Rates'!B61","v":0},{"$f":"'III Plan Rates'!D61","v":0},{"$f":"'III Plan Rates'!E61","v":0},{"$f":"'III Plan Rates'!F61","v":0},{"$f":"'III Plan Rates'!G61","v":0},{"$f":"'III Plan Rates'!J61","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(I58:Q58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(T58:AB58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(AP58:AX58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(BA58:BI58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(BW58:CE58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(CH58:CP58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(DD58:DL58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA61*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP61>0,SUMPRODUCT(DO58:DW58,'III Plan Rates'!$AG61:$AO61)/'III Plan Rates'!$AP61,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A62","v":"Plan 45"},{"$f":"'III Plan Rates'!B62","v":0},{"$f":"'III Plan Rates'!D62","v":0},{"$f":"'III Plan Rates'!E62","v":0},{"$f":"'III Plan Rates'!F62","v":0},{"$f":"'III Plan Rates'!G62","v":0},{"$f":"'III Plan Rates'!J62","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(I59:Q59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(T59:AB59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(AP59:AX59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(BA59:BI59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(BW59:CE59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(CH59:CP59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(DD59:DL59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA62*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP62>0,SUMPRODUCT(DO59:DW59,'III Plan Rates'!$AG62:$AO62)/'III Plan Rates'!$AP62,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A63","v":"Plan 46"},{"$f":"'III Plan Rates'!B63","v":0},{"$f":"'III Plan Rates'!D63","v":0},{"$f":"'III Plan Rates'!E63","v":0},{"$f":"'III Plan Rates'!F63","v":0},{"$f":"'III Plan Rates'!G63","v":0},{"$f":"'III Plan Rates'!J63","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(I60:Q60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(T60:AB60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(AP60:AX60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(BA60:BI60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(BW60:CE60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(CH60:CP60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(DD60:DL60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA63*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP63>0,SUMPRODUCT(DO60:DW60,'III Plan Rates'!$AG63:$AO63)/'III Plan Rates'!$AP63,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A64","v":"Plan 47"},{"$f":"'III Plan Rates'!B64","v":0},{"$f":"'III Plan Rates'!D64","v":0},{"$f":"'III Plan Rates'!E64","v":0},{"$f":"'III Plan Rates'!F64","v":0},{"$f":"'III Plan Rates'!G64","v":0},{"$f":"'III Plan Rates'!J64","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(I61:Q61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(T61:AB61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(AP61:AX61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(BA61:BI61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(BW61:CE61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(CH61:CP61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(DD61:DL61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA64*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP64>0,SUMPRODUCT(DO61:DW61,'III Plan Rates'!$AG64:$AO64)/'III Plan Rates'!$AP64,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A65","v":"Plan 48"},{"$f":"'III Plan Rates'!B65","v":0},{"$f":"'III Plan Rates'!D65","v":0},{"$f":"'III Plan Rates'!E65","v":0},{"$f":"'III Plan Rates'!F65","v":0},{"$f":"'III Plan Rates'!G65","v":0},{"$f":"'III Plan Rates'!J65","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(I62:Q62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(T62:AB62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(AP62:AX62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(BA62:BI62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(BW62:CE62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(CH62:CP62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(DD62:DL62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA65*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP65>0,SUMPRODUCT(DO62:DW62,'III Plan Rates'!$AG65:$AO65)/'III Plan Rates'!$AP65,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A66","v":"Plan 49"},{"$f":"'III Plan Rates'!B66","v":0},{"$f":"'III Plan Rates'!D66","v":0},{"$f":"'III Plan Rates'!E66","v":0},{"$f":"'III Plan Rates'!F66","v":0},{"$f":"'III Plan Rates'!G66","v":0},{"$f":"'III Plan Rates'!J66","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(I63:Q63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(T63:AB63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(AP63:AX63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(BA63:BI63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(BW63:CE63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(CH63:CP63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(DD63:DL63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA66*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP66>0,SUMPRODUCT(DO63:DW63,'III Plan Rates'!$AG66:$AO66)/'III Plan Rates'!$AP66,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A67","v":"Plan 50"},{"$f":"'III Plan Rates'!B67","v":0},{"$f":"'III Plan Rates'!D67","v":0},{"$f":"'III Plan Rates'!E67","v":0},{"$f":"'III Plan Rates'!F67","v":0},{"$f":"'III Plan Rates'!G67","v":0},{"$f":"'III Plan Rates'!J67","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(I64:Q64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(T64:AB64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(AP64:AX64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(BA64:BI64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(BW64:CE64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(CH64:CP64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(DD64:DL64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA67*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP67>0,SUMPRODUCT(DO64:DW64,'III Plan Rates'!$AG67:$AO67)/'III Plan Rates'!$AP67,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A68","v":"Plan 51"},{"$f":"'III Plan Rates'!B68","v":0},{"$f":"'III Plan Rates'!D68","v":0},{"$f":"'III Plan Rates'!E68","v":0},{"$f":"'III Plan Rates'!F68","v":0},{"$f":"'III Plan Rates'!G68","v":0},{"$f":"'III Plan Rates'!J68","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(I65:Q65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(T65:AB65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(AP65:AX65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(BA65:BI65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(BW65:CE65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(CH65:CP65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(DD65:DL65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA68*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP68>0,SUMPRODUCT(DO65:DW65,'III Plan Rates'!$AG68:$AO68)/'III Plan Rates'!$AP68,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A69","v":"Plan 52"},{"$f":"'III Plan Rates'!B69","v":0},{"$f":"'III Plan Rates'!D69","v":0},{"$f":"'III Plan Rates'!E69","v":0},{"$f":"'III Plan Rates'!F69","v":0},{"$f":"'III Plan Rates'!G69","v":0},{"$f":"'III Plan Rates'!J69","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(I66:Q66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(T66:AB66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(AP66:AX66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(BA66:BI66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(BW66:CE66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(CH66:CP66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(DD66:DL66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA69*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP69>0,SUMPRODUCT(DO66:DW66,'III Plan Rates'!$AG69:$AO69)/'III Plan Rates'!$AP69,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A70","v":"Plan 53"},{"$f":"'III Plan Rates'!B70","v":0},{"$f":"'III Plan Rates'!D70","v":0},{"$f":"'III Plan Rates'!E70","v":0},{"$f":"'III Plan Rates'!F70","v":0},{"$f":"'III Plan Rates'!G70","v":0},{"$f":"'III Plan Rates'!J70","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(I67:Q67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(T67:AB67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(AP67:AX67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(BA67:BI67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(BW67:CE67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(CH67:CP67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(DD67:DL67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA70*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP70>0,SUMPRODUCT(DO67:DW67,'III Plan Rates'!$AG70:$AO70)/'III Plan Rates'!$AP70,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A71","v":"Plan 54"},{"$f":"'III Plan Rates'!B71","v":0},{"$f":"'III Plan Rates'!D71","v":0},{"$f":"'III Plan Rates'!E71","v":0},{"$f":"'III Plan Rates'!F71","v":0},{"$f":"'III Plan Rates'!G71","v":0},{"$f":"'III Plan Rates'!J71","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(I68:Q68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(T68:AB68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(AP68:AX68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(BA68:BI68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(BW68:CE68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(CH68:CP68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(DD68:DL68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA71*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP71>0,SUMPRODUCT(DO68:DW68,'III Plan Rates'!$AG71:$AO71)/'III Plan Rates'!$AP71,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A72","v":"Plan 55"},{"$f":"'III Plan Rates'!B72","v":0},{"$f":"'III Plan Rates'!D72","v":0},{"$f":"'III Plan Rates'!E72","v":0},{"$f":"'III Plan Rates'!F72","v":0},{"$f":"'III Plan Rates'!G72","v":0},{"$f":"'III Plan Rates'!J72","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(I69:Q69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(T69:AB69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(AP69:AX69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(BA69:BI69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(BW69:CE69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(CH69:CP69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(DD69:DL69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA72*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP72>0,SUMPRODUCT(DO69:DW69,'III Plan Rates'!$AG72:$AO72)/'III Plan Rates'!$AP72,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A73","v":"Plan 56"},{"$f":"'III Plan Rates'!B73","v":0},{"$f":"'III Plan Rates'!D73","v":0},{"$f":"'III Plan Rates'!E73","v":0},{"$f":"'III Plan Rates'!F73","v":0},{"$f":"'III Plan Rates'!G73","v":0},{"$f":"'III Plan Rates'!J73","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(I70:Q70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(T70:AB70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(AP70:AX70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(BA70:BI70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(BW70:CE70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(CH70:CP70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(DD70:DL70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA73*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP73>0,SUMPRODUCT(DO70:DW70,'III Plan Rates'!$AG73:$AO73)/'III Plan Rates'!$AP73,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A74","v":"Plan 57"},{"$f":"'III Plan Rates'!B74","v":0},{"$f":"'III Plan Rates'!D74","v":0},{"$f":"'III Plan Rates'!E74","v":0},{"$f":"'III Plan Rates'!F74","v":0},{"$f":"'III Plan Rates'!G74","v":0},{"$f":"'III Plan Rates'!J74","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(I71:Q71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(T71:AB71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(AP71:AX71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(BA71:BI71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(BW71:CE71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(CH71:CP71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(DD71:DL71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA74*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP74>0,SUMPRODUCT(DO71:DW71,'III Plan Rates'!$AG74:$AO74)/'III Plan Rates'!$AP74,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A75","v":"Plan 58"},{"$f":"'III Plan Rates'!B75","v":0},{"$f":"'III Plan Rates'!D75","v":0},{"$f":"'III Plan Rates'!E75","v":0},{"$f":"'III Plan Rates'!F75","v":0},{"$f":"'III Plan Rates'!G75","v":0},{"$f":"'III Plan Rates'!J75","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(I72:Q72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(T72:AB72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(AP72:AX72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(BA72:BI72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(BW72:CE72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(CH72:CP72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(DD72:DL72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA75*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP75>0,SUMPRODUCT(DO72:DW72,'III Plan Rates'!$AG75:$AO75)/'III Plan Rates'!$AP75,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A76","v":"Plan 59"},{"$f":"'III Plan Rates'!B76","v":0},{"$f":"'III Plan Rates'!D76","v":0},{"$f":"'III Plan Rates'!E76","v":0},{"$f":"'III Plan Rates'!F76","v":0},{"$f":"'III Plan Rates'!G76","v":0},{"$f":"'III Plan Rates'!J76","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(I73:Q73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(T73:AB73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(AP73:AX73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(BA73:BI73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(BW73:CE73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(CH73:CP73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(DD73:DL73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA76*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP76>0,SUMPRODUCT(DO73:DW73,'III Plan Rates'!$AG76:$AO76)/'III Plan Rates'!$AP76,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A77","v":"Plan 60"},{"$f":"'III Plan Rates'!B77","v":0},{"$f":"'III Plan Rates'!D77","v":0},{"$f":"'III Plan Rates'!E77","v":0},{"$f":"'III Plan Rates'!F77","v":0},{"$f":"'III Plan Rates'!G77","v":0},{"$f":"'III Plan Rates'!J77","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(I74:Q74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(T74:AB74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(AP74:AX74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(BA74:BI74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(BW74:CE74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(CH74:CP74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(DD74:DL74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA77*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP77>0,SUMPRODUCT(DO74:DW74,'III Plan Rates'!$AG77:$AO77)/'III Plan Rates'!$AP77,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A78","v":"Plan 61"},{"$f":"'III Plan Rates'!B78","v":0},{"$f":"'III Plan Rates'!D78","v":0},{"$f":"'III Plan Rates'!E78","v":0},{"$f":"'III Plan Rates'!F78","v":0},{"$f":"'III Plan Rates'!G78","v":0},{"$f":"'III Plan Rates'!J78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(I75:Q75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(T75:AB75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(AP75:AX75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(BA75:BI75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(BW75:CE75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(CH75:CP75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(DD75:DL75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA78*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP78>0,SUMPRODUCT(DO75:DW75,'III Plan Rates'!$AG78:$AO78)/'III Plan Rates'!$AP78,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A79","v":"Plan 62"},{"$f":"'III Plan Rates'!B79","v":0},{"$f":"'III Plan Rates'!D79","v":0},{"$f":"'III Plan Rates'!E79","v":0},{"$f":"'III Plan Rates'!F79","v":0},{"$f":"'III Plan Rates'!G79","v":0},{"$f":"'III Plan Rates'!J79","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(I76:Q76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(T76:AB76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(AP76:AX76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(BA76:BI76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(BW76:CE76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(CH76:CP76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(DD76:DL76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA79*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP79>0,SUMPRODUCT(DO76:DW76,'III Plan Rates'!$AG79:$AO79)/'III Plan Rates'!$AP79,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A80","v":"Plan 63"},{"$f":"'III Plan Rates'!B80","v":0},{"$f":"'III Plan Rates'!D80","v":0},{"$f":"'III Plan Rates'!E80","v":0},{"$f":"'III Plan Rates'!F80","v":0},{"$f":"'III Plan Rates'!G80","v":0},{"$f":"'III Plan Rates'!J80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(I77:Q77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(T77:AB77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(AP77:AX77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(BA77:BI77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(BW77:CE77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(CH77:CP77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(DD77:DL77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA80*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP80>0,SUMPRODUCT(DO77:DW77,'III Plan Rates'!$AG80:$AO80)/'III Plan Rates'!$AP80,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A81","v":"Plan 64"},{"$f":"'III Plan Rates'!B81","v":0},{"$f":"'III Plan Rates'!D81","v":0},{"$f":"'III Plan Rates'!E81","v":0},{"$f":"'III Plan Rates'!F81","v":0},{"$f":"'III Plan Rates'!G81","v":0},{"$f":"'III Plan Rates'!J81","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(I78:Q78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(T78:AB78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(AP78:AX78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(BA78:BI78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(BW78:CE78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(CH78:CP78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(DD78:DL78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA81*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP81>0,SUMPRODUCT(DO78:DW78,'III Plan Rates'!$AG81:$AO81)/'III Plan Rates'!$AP81,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A82","v":"Plan 65"},{"$f":"'III Plan Rates'!B82","v":0},{"$f":"'III Plan Rates'!D82","v":0},{"$f":"'III Plan Rates'!E82","v":0},{"$f":"'III Plan Rates'!F82","v":0},{"$f":"'III Plan Rates'!G82","v":0},{"$f":"'III Plan Rates'!J82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(I79:Q79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(T79:AB79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(AP79:AX79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(BA79:BI79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(BW79:CE79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(CH79:CP79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(DD79:DL79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA82*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP82>0,SUMPRODUCT(DO79:DW79,'III Plan Rates'!$AG82:$AO82)/'III Plan Rates'!$AP82,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A83","v":"Plan 66"},{"$f":"'III Plan Rates'!B83","v":0},{"$f":"'III Plan Rates'!D83","v":0},{"$f":"'III Plan Rates'!E83","v":0},{"$f":"'III Plan Rates'!F83","v":0},{"$f":"'III Plan Rates'!G83","v":0},{"$f":"'III Plan Rates'!J83","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(I80:Q80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(T80:AB80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"IF(AND(I80>0,T80>0),T80/I80-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(AP80:AX80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(BA80:BI80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"IF(AND(AP80>0,BA80>0),BA80/AP80-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(BW80:CE80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(CH80:CP80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"IF(AND(BW80>0,CH80>0),CH80/BW80-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(DD80:DL80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA83*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP83>0,SUMPRODUCT(DO80:DW80,'III Plan Rates'!$AG83:$AO83)/'III Plan Rates'!$AP83,0)","v":0},null,{"$f":"IF(AND(DD80>0,DO80>0),DO80/DD80-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A84","v":"Plan 67"},{"$f":"'III Plan Rates'!B84","v":0},{"$f":"'III Plan Rates'!D84","v":0},{"$f":"'III Plan Rates'!E84","v":0},{"$f":"'III Plan Rates'!F84","v":0},{"$f":"'III Plan Rates'!G84","v":0},{"$f":"'III Plan Rates'!J84","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(I81:Q81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(T81:AB81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(AP81:AX81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(BA81:BI81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(BW81:CE81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(CH81:CP81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(DD81:DL81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA84*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP84>0,SUMPRODUCT(DO81:DW81,'III Plan Rates'!$AG84:$AO84)/'III Plan Rates'!$AP84,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A85","v":"Plan 68"},{"$f":"'III Plan Rates'!B85","v":0},{"$f":"'III Plan Rates'!D85","v":0},{"$f":"'III Plan Rates'!E85","v":0},{"$f":"'III Plan Rates'!F85","v":0},{"$f":"'III Plan Rates'!G85","v":0},{"$f":"'III Plan Rates'!J85","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(I82:Q82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(T82:AB82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(AP82:AX82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(BA82:BI82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(BW82:CE82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(CH82:CP82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(DD82:DL82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA85*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP85>0,SUMPRODUCT(DO82:DW82,'III Plan Rates'!$AG85:$AO85)/'III Plan Rates'!$AP85,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A86","v":"Plan 69"},{"$f":"'III Plan Rates'!B86","v":0},{"$f":"'III Plan Rates'!D86","v":0},{"$f":"'III Plan Rates'!E86","v":0},{"$f":"'III Plan Rates'!F86","v":0},{"$f":"'III Plan Rates'!G86","v":0},{"$f":"'III Plan Rates'!J86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(I83:Q83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(T83:AB83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(AP83:AX83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(BA83:BI83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(BW83:CE83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(CH83:CP83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(DD83:DL83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA86*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP86>0,SUMPRODUCT(DO83:DW83,'III Plan Rates'!$AG86:$AO86)/'III Plan Rates'!$AP86,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A87","v":"Plan 70"},{"$f":"'III Plan Rates'!B87","v":0},{"$f":"'III Plan Rates'!D87","v":0},{"$f":"'III Plan Rates'!E87","v":0},{"$f":"'III Plan Rates'!F87","v":0},{"$f":"'III Plan Rates'!G87","v":0},{"$f":"'III Plan Rates'!J87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(I84:Q84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(T84:AB84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(AP84:AX84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(BA84:BI84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(BW84:CE84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(CH84:CP84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(DD84:DL84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA87*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP87>0,SUMPRODUCT(DO84:DW84,'III Plan Rates'!$AG87:$AO87)/'III Plan Rates'!$AP87,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A88","v":"Plan 71"},{"$f":"'III Plan Rates'!B88","v":0},{"$f":"'III Plan Rates'!D88","v":0},{"$f":"'III Plan Rates'!E88","v":0},{"$f":"'III Plan Rates'!F88","v":0},{"$f":"'III Plan Rates'!G88","v":0},{"$f":"'III Plan Rates'!J88","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(I85:Q85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(T85:AB85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(P85>0,AA85>0),AA85/P85-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(AP85:AX85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(BA85:BI85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(AW85>0,BH85>0),BH85/AW85-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX85>0,BI85>0),BI85/AX85-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AY85>0,BJ85>0),BJ85/AY85-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(BW85:CE85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(CH85:CP85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(CE85>0,CP85>0),CP85/CE85-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CF85>0,CQ85>0),CQ85/CF85-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(DD85:DL85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA88*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP88>0,SUMPRODUCT(DO85:DW85,'III Plan Rates'!$AG88:$AO88)/'III Plan Rates'!$AP88,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(DL85>0,DW85>0),DW85/DL85-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DM85>0,DX85>0),DX85/DM85-1,\"\")","v":""}]
[{"$f":"'III Plan Rates'!A89","v":"Plan 72"},{"$f":"'III Plan Rates'!B89","v":0},{"$f":"'III Plan Rates'!D89","v":0},{"$f":"'III Plan Rates'!E89","v":0},null,{"$f":"'III Plan Rates'!G89","v":0},{"$f":"'III Plan Rates'!J89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(I86:Q86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(T86:AB86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(AP86:AX86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(BA86:BI86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(AT86>0,BE86>0),BE86/AT86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AU86>0,BF86>0),BF86/AU86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AV86>0,BG86>0),BG86/AV86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(BW86:CE86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(CH86:CP86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(CA86>0,CL86>0),CL86/CA86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CB86>0,CM86>0),CM86/CB86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CC86>0,CN86>0),CN86/CC86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CD86>0,CO86>0),CO86/CD86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(DD86:DL86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA89*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP89>0,SUMPRODUCT(DO86:DW86,'III Plan Rates'!$AG89:$AO89)/'III Plan Rates'!$AP89,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(DH86>0,DS86>0),DS86/DH86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DI86>0,DT86>0),DT86/DI86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DJ86>0,DU86>0),DU86/DJ86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DK86>0,DV86>0),DV86/DK86-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A90","v":"Plan 73"},{"$f":"'III Plan Rates'!B90","v":0},{"$f":"'III Plan Rates'!D90","v":0},{"$f":"'III Plan Rates'!E90","v":0},{"$f":"'III Plan Rates'!F90","v":0},{"$f":"'III Plan Rates'!G90","v":0},{"$f":"'III Plan Rates'!J90","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(I87:Q87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(T87:AB87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(AP87:AX87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(BA87:BI87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(BW87:CE87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(CH87:CP87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(DD87:DL87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA90*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP90>0,SUMPRODUCT(DO87:DW87,'III Plan Rates'!$AG90:$AO90)/'III Plan Rates'!$AP90,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A91","v":"Plan 74"},{"$f":"'III Plan Rates'!B91","v":0},{"$f":"'III Plan Rates'!D91","v":0},{"$f":"'III Plan Rates'!E91","v":0},{"$f":"'III Plan Rates'!F91","v":0},{"$f":"'III Plan Rates'!G91","v":0},{"$f":"'III Plan Rates'!J91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(I88:Q88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(T88:AB88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(AP88:AX88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(BA88:BI88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(BW88:CE88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(CH88:CP88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(DD88:DL88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA91*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP91>0,SUMPRODUCT(DO88:DW88,'III Plan Rates'!$AG91:$AO91)/'III Plan Rates'!$AP91,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A92","v":"Plan 75"},{"$f":"'III Plan Rates'!B92","v":0},{"$f":"'III Plan Rates'!D92","v":0},{"$f":"'III Plan Rates'!E92","v":0},{"$f":"'III Plan Rates'!F92","v":0},{"$f":"'III Plan Rates'!G92","v":0},{"$f":"'III Plan Rates'!J92","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(I89:Q89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(T89:AB89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(AP89:AX89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(BA89:BI89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(BW89:CE89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(CH89:CP89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(DD89:DL89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA92*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP92>0,SUMPRODUCT(DO89:DW89,'III Plan Rates'!$AG92:$AO92)/'III Plan Rates'!$AP92,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A93","v":"Plan 76"},{"$f":"'III Plan Rates'!B93","v":0},{"$f":"'III Plan Rates'!D93","v":0},{"$f":"'III Plan Rates'!E93","v":0},{"$f":"'III Plan Rates'!F93","v":0},{"$f":"'III Plan Rates'!G93","v":0},{"$f":"'III Plan Rates'!J93","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(I90:Q90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(T90:AB90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(AP90:AX90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(BA90:BI90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(BW90:CE90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(CH90:CP90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(DD90:DL90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA93*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP93>0,SUMPRODUCT(DO90:DW90,'III Plan Rates'!$AG93:$AO93)/'III Plan Rates'!$AP93,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A94","v":"Plan 77"},{"$f":"'III Plan Rates'!B94","v":0},{"$f":"'III Plan Rates'!D94","v":0},{"$f":"'III Plan Rates'!E94","v":0},{"$f":"'III Plan Rates'!F94","v":0},{"$f":"'III Plan Rates'!G94","v":0},{"$f":"'III Plan Rates'!J94","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(I91:Q91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(T91:AB91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(AP91:AX91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(BA91:BI91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(BW91:CE91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(CH91:CP91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(DD91:DL91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA94*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP94>0,SUMPRODUCT(DO91:DW91,'III Plan Rates'!$AG94:$AO94)/'III Plan Rates'!$AP94,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A95","v":"Plan 78"},{"$f":"'III Plan Rates'!B95","v":0},{"$f":"'III Plan Rates'!D95","v":0},{"$f":"'III Plan Rates'!E95","v":0},{"$f":"'III Plan Rates'!F95","v":0},{"$f":"'III Plan Rates'!G95","v":0},{"$f":"'III Plan Rates'!J95","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(I92:Q92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(T92:AB92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(AP92:AX92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(BA92:BI92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(BW92:CE92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(CH92:CP92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(DD92:DL92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA95*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP95>0,SUMPRODUCT(DO92:DW92,'III Plan Rates'!$AG95:$AO95)/'III Plan Rates'!$AP95,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A96","v":"Plan 79"},{"$f":"'III Plan Rates'!B96","v":0},{"$f":"'III Plan Rates'!D96","v":0},{"$f":"'III Plan Rates'!E96","v":0},{"$f":"'III Plan Rates'!F96","v":0},{"$f":"'III Plan Rates'!G96","v":0},{"$f":"'III Plan Rates'!J96","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(I93:Q93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(T93:AB93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(AP93:AX93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(BA93:BI93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(BW93:CE93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(CH93:CP93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(DD93:DL93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA96*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP96>0,SUMPRODUCT(DO93:DW93,'III Plan Rates'!$AG96:$AO96)/'III Plan Rates'!$AP96,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A97","v":"Plan 80"},{"$f":"'III Plan Rates'!B97","v":0},{"$f":"'III Plan Rates'!D97","v":0},{"$f":"'III Plan Rates'!E97","v":0},{"$f":"'III Plan Rates'!F97","v":0},{"$f":"'III Plan Rates'!G97","v":0},{"$f":"'III Plan Rates'!J97","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(I94:Q94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(T94:AB94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(AP94:AX94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(BA94:BI94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(BW94:CE94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(CH94:CP94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(DD94:DL94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA97*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP97>0,SUMPRODUCT(DO94:DW94,'III Plan Rates'!$AG97:$AO97)/'III Plan Rates'!$AP97,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A98","v":"Plan 81"},{"$f":"'III Plan Rates'!B98","v":0},{"$f":"'III Plan Rates'!D98","v":0},{"$f":"'III Plan Rates'!E98","v":0},{"$f":"'III Plan Rates'!F98","v":0},{"$f":"'III Plan Rates'!G98","v":0},{"$f":"'III Plan Rates'!J98","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(I95:Q95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(T95:AB95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(AP95:AX95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(BA95:BI95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(BW95:CE95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(CH95:CP95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(DD95:DL95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA98*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP98>0,SUMPRODUCT(DO95:DW95,'III Plan Rates'!$AG98:$AO98)/'III Plan Rates'!$AP98,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A99","v":"Plan 82"},{"$f":"'III Plan Rates'!B99","v":0},{"$f":"'III Plan Rates'!D99","v":0},{"$f":"'III Plan Rates'!E99","v":0},{"$f":"'III Plan Rates'!F99","v":0},{"$f":"'III Plan Rates'!G99","v":0},{"$f":"'III Plan Rates'!J99","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(I96:Q96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(T96:AB96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(AP96:AX96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(BA96:BI96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(BW96:CE96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(CH96:CP96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(DD96:DL96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA99*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP99>0,SUMPRODUCT(DO96:DW96,'III Plan Rates'!$AG99:$AO99)/'III Plan Rates'!$AP99,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A100","v":"Plan 83"},{"$f":"'III Plan Rates'!B100","v":0},{"$f":"'III Plan Rates'!D100","v":0},{"$f":"'III Plan Rates'!E100","v":0},{"$f":"'III Plan Rates'!F100","v":0},{"$f":"'III Plan Rates'!G100","v":0},{"$f":"'III Plan Rates'!J100","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(I97:Q97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(T97:AB97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(AP97:AX97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(BA97:BI97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(BW97:CE97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(CH97:CP97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(DD97:DL97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA100*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP100>0,SUMPRODUCT(DO97:DW97,'III Plan Rates'!$AG100:$AO100)/'III Plan Rates'!$AP100,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A101","v":"Plan 84"},{"$f":"'III Plan Rates'!B101","v":0},{"$f":"'III Plan Rates'!D101","v":0},{"$f":"'III Plan Rates'!E101","v":0},{"$f":"'III Plan Rates'!F101","v":0},{"$f":"'III Plan Rates'!G101","v":0},{"$f":"'III Plan Rates'!J101","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(I98:Q98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(T98:AB98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(AP98:AX98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(BA98:BI98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(BW98:CE98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(CH98:CP98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(DD98:DL98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA101*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP101>0,SUMPRODUCT(DO98:DW98,'III Plan Rates'!$AG101:$AO101)/'III Plan Rates'!$AP101,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A102","v":"Plan 85"},{"$f":"'III Plan Rates'!B102","v":0},{"$f":"'III Plan Rates'!D102","v":0},{"$f":"'III Plan Rates'!E102","v":0},{"$f":"'III Plan Rates'!F102","v":0},{"$f":"'III Plan Rates'!G102","v":0},{"$f":"'III Plan Rates'!J102","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(I99:Q99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(T99:AB99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(AP99:AX99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(BA99:BI99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(BW99:CE99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(CH99:CP99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(DD99:DL99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA102*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP102>0,SUMPRODUCT(DO99:DW99,'III Plan Rates'!$AG102:$AO102)/'III Plan Rates'!$AP102,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A103","v":"Plan 86"},{"$f":"'III Plan Rates'!B103","v":0},{"$f":"'III Plan Rates'!D103","v":0},{"$f":"'III Plan Rates'!E103","v":0},{"$f":"'III Plan Rates'!F103","v":0},{"$f":"'III Plan Rates'!G103","v":0},{"$f":"'III Plan Rates'!J103","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(I100:Q100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(T100:AB100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(AP100:AX100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(BA100:BI100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(BW100:CE100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(CH100:CP100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(DD100:DL100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA103*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP103>0,SUMPRODUCT(DO100:DW100,'III Plan Rates'!$AG103:$AO103)/'III Plan Rates'!$AP103,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A104","v":"Plan 87"},{"$f":"'III Plan Rates'!B104","v":0},{"$f":"'III Plan Rates'!D104","v":0},{"$f":"'III Plan Rates'!E104","v":0},{"$f":"'III Plan Rates'!F104","v":0},{"$f":"'III Plan Rates'!G104","v":0},{"$f":"'III Plan Rates'!J104","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(I101:Q101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(T101:AB101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(AP101:AX101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(BA101:BI101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(BW101:CE101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(CH101:CP101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(DD101:DL101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA104*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP104>0,SUMPRODUCT(DO101:DW101,'III Plan Rates'!$AG104:$AO104)/'III Plan Rates'!$AP104,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A105","v":"Plan 88"},{"$f":"'III Plan Rates'!B105","v":0},{"$f":"'III Plan Rates'!D105","v":0},{"$f":"'III Plan Rates'!E105","v":0},{"$f":"'III Plan Rates'!F105","v":0},{"$f":"'III Plan Rates'!G105","v":0},{"$f":"'III Plan Rates'!J105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(I102:Q102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(T102:AB102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(AP102:AX102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(BA102:BI102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(BW102:CE102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(CH102:CP102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(DD102:DL102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA105*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP105>0,SUMPRODUCT(DO102:DW102,'III Plan Rates'!$AG105:$AO105)/'III Plan Rates'!$AP105,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A106","v":"Plan 89"},{"$f":"'III Plan Rates'!B106","v":0},{"$f":"'III Plan Rates'!D106","v":0},{"$f":"'III Plan Rates'!E106","v":0},{"$f":"'III Plan Rates'!F106","v":0},{"$f":"'III Plan Rates'!G106","v":0},{"$f":"'III Plan Rates'!J106","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(I103:Q103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(T103:AB103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(AP103:AX103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(BA103:BI103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(BW103:CE103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(CH103:CP103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(DD103:DL103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA106*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP106>0,SUMPRODUCT(DO103:DW103,'III Plan Rates'!$AG106:$AO106)/'III Plan Rates'!$AP106,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A107","v":"Plan 90"},{"$f":"'III Plan Rates'!B107","v":0},{"$f":"'III Plan Rates'!D107","v":0},{"$f":"'III Plan Rates'!E107","v":0},{"$f":"'III Plan Rates'!F107","v":0},{"$f":"'III Plan Rates'!G107","v":0},{"$f":"'III Plan Rates'!J107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(I104:Q104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(T104:AB104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(AP104:AX104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(BA104:BI104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(BW104:CE104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(CH104:CP104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(DD104:DL104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA107*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP107>0,SUMPRODUCT(DO104:DW104,'III Plan Rates'!$AG107:$AO107)/'III Plan Rates'!$AP107,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A108","v":"Plan 91"},{"$f":"'III Plan Rates'!B108","v":0},{"$f":"'III Plan Rates'!D108","v":0},{"$f":"'III Plan Rates'!E108","v":0},{"$f":"'III Plan Rates'!F108","v":0},{"$f":"'III Plan Rates'!G108","v":0},{"$f":"'III Plan Rates'!J108","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(I105:Q105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(T105:AB105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(AP105:AX105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(BA105:BI105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(BW105:CE105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(CH105:CP105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(DD105:DL105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA108*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP108>0,SUMPRODUCT(DO105:DW105,'III Plan Rates'!$AG108:$AO108)/'III Plan Rates'!$AP108,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A109","v":"Plan 92"},{"$f":"'III Plan Rates'!B109","v":0},{"$f":"'III Plan Rates'!D109","v":0},{"$f":"'III Plan Rates'!E109","v":0},{"$f":"'III Plan Rates'!F109","v":0},{"$f":"'III Plan Rates'!G109","v":0},{"$f":"'III Plan Rates'!J109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(I106:Q106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(T106:AB106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(AP106:AX106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(BA106:BI106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(BW106:CE106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(CH106:CP106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(DD106:DL106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA109*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP109>0,SUMPRODUCT(DO106:DW106,'III Plan Rates'!$AG109:$AO109)/'III Plan Rates'!$AP109,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A110","v":"Plan 93"},{"$f":"'III Plan Rates'!B110","v":0},{"$f":"'III Plan Rates'!D110","v":0},{"$f":"'III Plan Rates'!E110","v":0},{"$f":"'III Plan Rates'!F110","v":0},{"$f":"'III Plan Rates'!G110","v":0},{"$f":"'III Plan Rates'!J110","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(I107:Q107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(T107:AB107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(AP107:AX107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(BA107:BI107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(BW107:CE107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(CH107:CP107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(DD107:DL107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA110*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP110>0,SUMPRODUCT(DO107:DW107,'III Plan Rates'!$AG110:$AO110)/'III Plan Rates'!$AP110,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A111","v":"Plan 94"},{"$f":"'III Plan Rates'!B111","v":0},{"$f":"'III Plan Rates'!D111","v":0},{"$f":"'III Plan Rates'!E111","v":0},{"$f":"'III Plan Rates'!F111","v":0},{"$f":"'III Plan Rates'!G111","v":0},{"$f":"'III Plan Rates'!J111","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(I108:Q108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(T108:AB108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(AP108:AX108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(BA108:BI108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(AQ108>0,BB108>0),BB108/AQ108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AR108>0,BC108>0),BC108/AR108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AS108>0,BD108>0),BD108/AS108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(BW108:CE108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(CH108:CP108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(BX108>0,CI108>0),CI108/BX108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BY108>0,CJ108>0),CJ108/BY108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BZ108>0,CK108>0),CK108/BZ108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(DD108:DL108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA111*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP111>0,SUMPRODUCT(DO108:DW108,'III Plan Rates'!$AG111:$AO111)/'III Plan Rates'!$AP111,0)","v":0},null,{"$error":"#DIV/0!"},{"$f":"IF(AND(DE108>0,DP108>0),DP108/DE108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DF108>0,DQ108>0),DQ108/DF108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DG108>0,DR108>0),DR108/DG108-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A112","v":"Plan 95"},{"$f":"'III Plan Rates'!B112","v":0},{"$f":"'III Plan Rates'!D112","v":0},{"$f":"'III Plan Rates'!E112","v":0},{"$f":"'III Plan Rates'!F112","v":0},{"$f":"'III Plan Rates'!G112","v":0},{"$f":"'III Plan Rates'!J112","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(I109:Q109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(T109:AB109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(AP109:AX109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(BA109:BI109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(BW109:CE109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(CH109:CP109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(DD109:DL109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA112*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP112>0,SUMPRODUCT(DO109:DW109,'III Plan Rates'!$AG112:$AO112)/'III Plan Rates'!$AP112,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A113","v":"Plan 96"},{"$f":"'III Plan Rates'!B113","v":0},{"$f":"'III Plan Rates'!D113","v":0},{"$f":"'III Plan Rates'!E113","v":0},{"$f":"'III Plan Rates'!F113","v":0},{"$f":"'III Plan Rates'!G113","v":0},{"$f":"'III Plan Rates'!J113","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(I110:Q110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(T110:AB110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(AP110:AX110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(BA110:BI110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(BW110:CE110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(CH110:CP110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(DD110:DL110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA113*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP113>0,SUMPRODUCT(DO110:DW110,'III Plan Rates'!$AG113:$AO113)/'III Plan Rates'!$AP113,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A114","v":"Plan 97"},{"$f":"'III Plan Rates'!B114","v":0},{"$f":"'III Plan Rates'!D114","v":0},{"$f":"'III Plan Rates'!E114","v":0},{"$f":"'III Plan Rates'!F114","v":0},{"$f":"'III Plan Rates'!G114","v":0},{"$f":"'III Plan Rates'!J114","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(I111:Q111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(T111:AB111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(AP111:AX111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(BA111:BI111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(BW111:CE111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(CH111:CP111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(DD111:DL111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA114*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP114>0,SUMPRODUCT(DO111:DW111,'III Plan Rates'!$AG114:$AO114)/'III Plan Rates'!$AP114,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A115","v":"Plan 98"},{"$f":"'III Plan Rates'!B115","v":0},{"$f":"'III Plan Rates'!D115","v":0},{"$f":"'III Plan Rates'!E115","v":0},{"$f":"'III Plan Rates'!F115","v":0},{"$f":"'III Plan Rates'!G115","v":0},{"$f":"'III Plan Rates'!J115","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(I112:Q112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(T112:AB112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(AP112:AX112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(BA112:BI112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(BW112:CE112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(CH112:CP112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(DD112:DL112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA115*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP115>0,SUMPRODUCT(DO112:DW112,'III Plan Rates'!$AG115:$AO115)/'III Plan Rates'!$AP115,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A116","v":"Plan 99"},{"$f":"'III Plan Rates'!B116","v":0},{"$f":"'III Plan Rates'!D116","v":0},{"$f":"'III Plan Rates'!E116","v":0},{"$f":"'III Plan Rates'!F116","v":0},{"$f":"'III Plan Rates'!G116","v":0},{"$f":"'III Plan Rates'!J116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(I113:Q113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(T113:AB113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(AP113:AX113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(BA113:BI113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(BW113:CE113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(CH113:CP113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(DD113:DL113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA116*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP116>0,SUMPRODUCT(DO113:DW113,'III Plan Rates'!$AG116:$AO116)/'III Plan Rates'!$AP116,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A117","v":"Plan 100"},{"$f":"'III Plan Rates'!B117","v":0},{"$f":"'III Plan Rates'!D117","v":0},{"$f":"'III Plan Rates'!E117","v":0},{"$f":"'III Plan Rates'!F117","v":0},{"$f":"'III Plan Rates'!G117","v":0},{"$f":"'III Plan Rates'!J117","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(I114:Q114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(T114:AB114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"IF(AND(I114>0,T114>0),T114/I114-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(AP114:AX114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(BA114:BI114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(BW114:CE114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(CH114:CP114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(DD114:DL114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA117*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP117>0,SUMPRODUCT(DO114:DW114,'III Plan Rates'!$AG117:$AO117)/'III Plan Rates'!$AP117,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A118","v":"Plan 101"},{"$f":"'III Plan Rates'!B118","v":0},{"$f":"'III Plan Rates'!D118","v":0},{"$f":"'III Plan Rates'!E118","v":0},{"$f":"'III Plan Rates'!F118","v":0},{"$f":"'III Plan Rates'!G118","v":0},{"$f":"'III Plan Rates'!J118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(I115:Q115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(T115:AB115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(AP115:AX115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(BA115:BI115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"IF(AND(AP115>0,BA115>0),BA115/AP115-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(BW115:CE115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(CH115:CP115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(DD115:DL115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA118*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP118>0,SUMPRODUCT(DO115:DW115,'III Plan Rates'!$AG118:$AO118)/'III Plan Rates'!$AP118,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A119","v":"Plan 102"},{"$f":"'III Plan Rates'!B119","v":0},{"$f":"'III Plan Rates'!D119","v":0},{"$f":"'III Plan Rates'!E119","v":0},{"$f":"'III Plan Rates'!F119","v":0},{"$f":"'III Plan Rates'!G119","v":0},{"$f":"'III Plan Rates'!J119","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(I116:Q116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(T116:AB116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(AP116:AX116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(BA116:BI116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(BW116:CE116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(CH116:CP116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"IF(AND(BW116>0,CH116>0),CH116/BW116-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(DD116:DL116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA119*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP119>0,SUMPRODUCT(DO116:DW116,'III Plan Rates'!$AG119:$AO119)/'III Plan Rates'!$AP119,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A120","v":"Plan 103"},{"$f":"'III Plan Rates'!B120","v":0},{"$f":"'III Plan Rates'!D120","v":0},{"$f":"'III Plan Rates'!E120","v":0},{"$f":"'III Plan Rates'!F120","v":0},{"$f":"'III Plan Rates'!G120","v":0},{"$f":"'III Plan Rates'!J120","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(I117:Q117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(T117:AB117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(AP117:AX117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(BA117:BI117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(BW117:CE117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(CH117:CP117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(DD117:DL117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA120*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP120>0,SUMPRODUCT(DO117:DW117,'III Plan Rates'!$AG120:$AO120)/'III Plan Rates'!$AP120,0)","v":0},null,{"$f":"IF(AND(DD117>0,DO117>0),DO117/DD117-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A121","v":"Plan 104"},{"$f":"'III Plan Rates'!B121","v":0},{"$f":"'III Plan Rates'!D121","v":0},{"$f":"'III Plan Rates'!E121","v":0},{"$f":"'III Plan Rates'!F121","v":0},{"$f":"'III Plan Rates'!G121","v":0},{"$f":"'III Plan Rates'!J121","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(I118:Q118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(T118:AB118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(AP118:AX118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(BA118:BI118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(BW118:CE118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(CH118:CP118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(DD118:DL118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA121*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP121>0,SUMPRODUCT(DO118:DW118,'III Plan Rates'!$AG121:$AO121)/'III Plan Rates'!$AP121,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A122","v":"Plan 105"},{"$f":"'III Plan Rates'!B122","v":0},{"$f":"'III Plan Rates'!D122","v":0},{"$f":"'III Plan Rates'!E122","v":0},{"$f":"'III Plan Rates'!F122","v":0},{"$f":"'III Plan Rates'!G122","v":0},{"$f":"'III Plan Rates'!J122","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(I119:Q119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(T119:AB119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(AP119:AX119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(BA119:BI119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(BW119:CE119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(CH119:CP119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(DD119:DL119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA122*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP122>0,SUMPRODUCT(DO119:DW119,'III Plan Rates'!$AG122:$AO122)/'III Plan Rates'!$AP122,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A123","v":"Plan 106"},{"$f":"'III Plan Rates'!B123","v":0},{"$f":"'III Plan Rates'!D123","v":0},{"$f":"'III Plan Rates'!E123","v":0},{"$f":"'III Plan Rates'!F123","v":0},{"$f":"'III Plan Rates'!G123","v":0},{"$f":"'III Plan Rates'!J123","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(I120:Q120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(T120:AB120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(AP120:AX120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(BA120:BI120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(BW120:CE120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(CH120:CP120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(DD120:DL120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA123*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP123>0,SUMPRODUCT(DO120:DW120,'III Plan Rates'!$AG123:$AO123)/'III Plan Rates'!$AP123,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A124","v":"Plan 107"},{"$f":"'III Plan Rates'!B124","v":0},{"$f":"'III Plan Rates'!D124","v":0},{"$f":"'III Plan Rates'!E124","v":0},{"$f":"'III Plan Rates'!F124","v":0},{"$f":"'III Plan Rates'!G124","v":0},{"$f":"'III Plan Rates'!J124","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(I121:Q121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(T121:AB121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(AP121:AX121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(BA121:BI121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(BW121:CE121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(CH121:CP121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(DD121:DL121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA124*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP124>0,SUMPRODUCT(DO121:DW121,'III Plan Rates'!$AG124:$AO124)/'III Plan Rates'!$AP124,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A125","v":"Plan 108"},{"$f":"'III Plan Rates'!B125","v":0},{"$f":"'III Plan Rates'!D125","v":0},{"$f":"'III Plan Rates'!E125","v":0},{"$f":"'III Plan Rates'!F125","v":0},{"$f":"'III Plan Rates'!G125","v":0},{"$f":"'III Plan Rates'!J125","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(I122:Q122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(T122:AB122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(AP122:AX122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(BA122:BI122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(BW122:CE122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(CH122:CP122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(DD122:DL122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA125*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP125>0,SUMPRODUCT(DO122:DW122,'III Plan Rates'!$AG125:$AO125)/'III Plan Rates'!$AP125,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A126","v":"Plan 109"},{"$f":"'III Plan Rates'!B126","v":0},{"$f":"'III Plan Rates'!D126","v":0},{"$f":"'III Plan Rates'!E126","v":0},{"$f":"'III Plan Rates'!F126","v":0},{"$f":"'III Plan Rates'!G126","v":0},{"$f":"'III Plan Rates'!J126","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(I123:Q123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(T123:AB123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(AP123:AX123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(BA123:BI123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(BW123:CE123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(CH123:CP123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(DD123:DL123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA126*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP126>0,SUMPRODUCT(DO123:DW123,'III Plan Rates'!$AG126:$AO126)/'III Plan Rates'!$AP126,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A127","v":"Plan 110"},{"$f":"'III Plan Rates'!B127","v":0},{"$f":"'III Plan Rates'!D127","v":0},{"$f":"'III Plan Rates'!E127","v":0},{"$f":"'III Plan Rates'!F127","v":0},{"$f":"'III Plan Rates'!G127","v":0},{"$f":"'III Plan Rates'!J127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(I124:Q124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(T124:AB124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(AP124:AX124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(BA124:BI124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(BW124:CE124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(CH124:CP124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(DD124:DL124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA127*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP127>0,SUMPRODUCT(DO124:DW124,'III Plan Rates'!$AG127:$AO127)/'III Plan Rates'!$AP127,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A128","v":"Plan 111"},{"$f":"'III Plan Rates'!B128","v":0},{"$f":"'III Plan Rates'!D128","v":0},{"$f":"'III Plan Rates'!E128","v":0},{"$f":"'III Plan Rates'!F128","v":0},{"$f":"'III Plan Rates'!G128","v":0},{"$f":"'III Plan Rates'!J128","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(I125:Q125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(T125:AB125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(AP125:AX125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(BA125:BI125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(BW125:CE125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(CH125:CP125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(DD125:DL125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA128*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP128>0,SUMPRODUCT(DO125:DW125,'III Plan Rates'!$AG128:$AO128)/'III Plan Rates'!$AP128,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A129","v":"Plan 112"},{"$f":"'III Plan Rates'!B129","v":0},{"$f":"'III Plan Rates'!D129","v":0},{"$f":"'III Plan Rates'!E129","v":0},{"$f":"'III Plan Rates'!F129","v":0},{"$f":"'III Plan Rates'!G129","v":0},{"$f":"'III Plan Rates'!J129","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(I126:Q126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(T126:AB126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(AP126:AX126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(BA126:BI126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(BW126:CE126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(CH126:CP126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(DD126:DL126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA129*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP129>0,SUMPRODUCT(DO126:DW126,'III Plan Rates'!$AG129:$AO129)/'III Plan Rates'!$AP129,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A130","v":"Plan 113"},{"$f":"'III Plan Rates'!B130","v":0},{"$f":"'III Plan Rates'!D130","v":0},{"$f":"'III Plan Rates'!E130","v":0},{"$f":"'III Plan Rates'!F130","v":0},{"$f":"'III Plan Rates'!G130","v":0},{"$f":"'III Plan Rates'!J130","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(I127:Q127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(T127:AB127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(AP127:AX127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(BA127:BI127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(BW127:CE127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(CH127:CP127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(DD127:DL127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA130*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP130>0,SUMPRODUCT(DO127:DW127,'III Plan Rates'!$AG130:$AO130)/'III Plan Rates'!$AP130,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A131","v":"Plan 114"},{"$f":"'III Plan Rates'!B131","v":0},{"$f":"'III Plan Rates'!D131","v":0},{"$f":"'III Plan Rates'!E131","v":0},{"$f":"'III Plan Rates'!F131","v":0},{"$f":"'III Plan Rates'!G131","v":0},{"$f":"'III Plan Rates'!J131","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(I128:Q128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(T128:AB128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(AP128:AX128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(BA128:BI128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(BW128:CE128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(CH128:CP128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(DD128:DL128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA131*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP131>0,SUMPRODUCT(DO128:DW128,'III Plan Rates'!$AG131:$AO131)/'III Plan Rates'!$AP131,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A132","v":"Plan 115"},{"$f":"'III Plan Rates'!B132","v":0},{"$f":"'III Plan Rates'!D132","v":0},{"$f":"'III Plan Rates'!E132","v":0},{"$f":"'III Plan Rates'!F132","v":0},{"$f":"'III Plan Rates'!G132","v":0},{"$f":"'III Plan Rates'!J132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(I129:Q129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(T129:AB129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(AP129:AX129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(BA129:BI129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(BW129:CE129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(CH129:CP129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(DD129:DL129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA132*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP132>0,SUMPRODUCT(DO129:DW129,'III Plan Rates'!$AG132:$AO132)/'III Plan Rates'!$AP132,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A133","v":"Plan 116"},{"$f":"'III Plan Rates'!B133","v":0},{"$f":"'III Plan Rates'!D133","v":0},{"$f":"'III Plan Rates'!E133","v":0},{"$f":"'III Plan Rates'!F133","v":0},{"$f":"'III Plan Rates'!G133","v":0},{"$f":"'III Plan Rates'!J133","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(I130:Q130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(T130:AB130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(AP130:AX130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(BA130:BI130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(BW130:CE130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(CH130:CP130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(DD130:DL130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA133*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP133>0,SUMPRODUCT(DO130:DW130,'III Plan Rates'!$AG133:$AO133)/'III Plan Rates'!$AP133,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A134","v":"Plan 117"},{"$f":"'III Plan Rates'!B134","v":0},{"$f":"'III Plan Rates'!D134","v":0},{"$f":"'III Plan Rates'!E134","v":0},{"$f":"'III Plan Rates'!F134","v":0},{"$f":"'III Plan Rates'!G134","v":0},{"$f":"'III Plan Rates'!J134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(I131:Q131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(T131:AB131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(AP131:AX131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(BA131:BI131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(BW131:CE131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(CH131:CP131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(DD131:DL131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA134*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP134>0,SUMPRODUCT(DO131:DW131,'III Plan Rates'!$AG134:$AO134)/'III Plan Rates'!$AP134,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A135","v":"Plan 118"},{"$f":"'III Plan Rates'!B135","v":0},{"$f":"'III Plan Rates'!D135","v":0},{"$f":"'III Plan Rates'!E135","v":0},{"$f":"'III Plan Rates'!F135","v":0},{"$f":"'III Plan Rates'!G135","v":0},{"$f":"'III Plan Rates'!J135","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(I132:Q132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(T132:AB132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(AP132:AX132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(BA132:BI132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(BW132:CE132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(CH132:CP132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(DD132:DL132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA135*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP135>0,SUMPRODUCT(DO132:DW132,'III Plan Rates'!$AG135:$AO135)/'III Plan Rates'!$AP135,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A136","v":"Plan 119"},{"$f":"'III Plan Rates'!B136","v":0},{"$f":"'III Plan Rates'!D136","v":0},{"$f":"'III Plan Rates'!E136","v":0},{"$f":"'III Plan Rates'!F136","v":0},{"$f":"'III Plan Rates'!G136","v":0},{"$f":"'III Plan Rates'!J136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(I133:Q133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(T133:AB133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(AP133:AX133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(BA133:BI133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(BW133:CE133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(CH133:CP133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(DD133:DL133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA136*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP136>0,SUMPRODUCT(DO133:DW133,'III Plan Rates'!$AG136:$AO136)/'III Plan Rates'!$AP136,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A137","v":"Plan 120"},{"$f":"'III Plan Rates'!B137","v":0},{"$f":"'III Plan Rates'!D137","v":0},{"$f":"'III Plan Rates'!E137","v":0},{"$f":"'III Plan Rates'!F137","v":0},{"$f":"'III Plan Rates'!G137","v":0},{"$f":"'III Plan Rates'!J137","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(I134:Q134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(T134:AB134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(AP134:AX134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(BA134:BI134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(BW134:CE134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(CH134:CP134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(DD134:DL134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA137*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP137>0,SUMPRODUCT(DO134:DW134,'III Plan Rates'!$AG137:$AO137)/'III Plan Rates'!$AP137,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A138","v":"Plan 121"},{"$f":"'III Plan Rates'!B138","v":0},{"$f":"'III Plan Rates'!D138","v":0},{"$f":"'III Plan Rates'!E138","v":0},{"$f":"'III Plan Rates'!F138","v":0},{"$f":"'III Plan Rates'!G138","v":0},{"$f":"'III Plan Rates'!J138","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(I135:Q135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(T135:AB135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(AP135:AX135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(BA135:BI135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(BW135:CE135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(CH135:CP135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(DD135:DL135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA138*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP138>0,SUMPRODUCT(DO135:DW135,'III Plan Rates'!$AG138:$AO138)/'III Plan Rates'!$AP138,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A139","v":"Plan 122"},{"$f":"'III Plan Rates'!B139","v":0},{"$f":"'III Plan Rates'!D139","v":0},{"$f":"'III Plan Rates'!E139","v":0},{"$f":"'III Plan Rates'!F139","v":0},{"$f":"'III Plan Rates'!G139","v":0},{"$f":"'III Plan Rates'!J139","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(I136:Q136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(T136:AB136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(AP136:AX136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(BA136:BI136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(BW136:CE136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(CH136:CP136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(DD136:DL136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA139*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP139>0,SUMPRODUCT(DO136:DW136,'III Plan Rates'!$AG139:$AO139)/'III Plan Rates'!$AP139,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A140","v":"Plan 123"},{"$f":"'III Plan Rates'!B140","v":0},{"$f":"'III Plan Rates'!D140","v":0},{"$f":"'III Plan Rates'!E140","v":0},{"$f":"'III Plan Rates'!F140","v":0},{"$f":"'III Plan Rates'!G140","v":0},{"$f":"'III Plan Rates'!J140","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(I137:Q137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(T137:AB137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(AP137:AX137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(BA137:BI137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(BW137:CE137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(CH137:CP137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(DD137:DL137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA140*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP140>0,SUMPRODUCT(DO137:DW137,'III Plan Rates'!$AG140:$AO140)/'III Plan Rates'!$AP140,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A141","v":"Plan 124"},{"$f":"'III Plan Rates'!B141","v":0},{"$f":"'III Plan Rates'!D141","v":0},{"$f":"'III Plan Rates'!E141","v":0},{"$f":"'III Plan Rates'!F141","v":0},{"$f":"'III Plan Rates'!G141","v":0},{"$f":"'III Plan Rates'!J141","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(I138:Q138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(T138:AB138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(AP138:AX138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(BA138:BI138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(BW138:CE138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(CH138:CP138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(DD138:DL138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA141*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP141>0,SUMPRODUCT(DO138:DW138,'III Plan Rates'!$AG141:$AO141)/'III Plan Rates'!$AP141,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A142","v":"Plan 125"},{"$f":"'III Plan Rates'!B142","v":0},{"$f":"'III Plan Rates'!D142","v":0},{"$f":"'III Plan Rates'!E142","v":0},{"$f":"'III Plan Rates'!F142","v":0},{"$f":"'III Plan Rates'!G142","v":0},{"$f":"'III Plan Rates'!J142","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(I139:Q139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(T139:AB139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(AP139:AX139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(BA139:BI139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(BW139:CE139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(CH139:CP139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(DD139:DL139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA142*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP142>0,SUMPRODUCT(DO139:DW139,'III Plan Rates'!$AG142:$AO142)/'III Plan Rates'!$AP142,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A143","v":"Plan 126"},{"$f":"'III Plan Rates'!B143","v":0},{"$f":"'III Plan Rates'!D143","v":0},{"$f":"'III Plan Rates'!E143","v":0},{"$f":"'III Plan Rates'!F143","v":0},{"$f":"'III Plan Rates'!G143","v":0},{"$f":"'III Plan Rates'!J143","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(I140:Q140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(T140:AB140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(AP140:AX140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(BA140:BI140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(BW140:CE140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(CH140:CP140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(DD140:DL140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA143*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP143>0,SUMPRODUCT(DO140:DW140,'III Plan Rates'!$AG143:$AO143)/'III Plan Rates'!$AP143,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A144","v":"Plan 127"},{"$f":"'III Plan Rates'!B144","v":0},{"$f":"'III Plan Rates'!D144","v":0},{"$f":"'III Plan Rates'!E144","v":0},{"$f":"'III Plan Rates'!F144","v":0},{"$f":"'III Plan Rates'!G144","v":0},{"$f":"'III Plan Rates'!J144","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(I141:Q141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(T141:AB141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(L141>0,W141>0),W141/L141-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(AP141:AX141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(BA141:BI141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(BW141:CE141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(CH141:CP141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(DD141:DL141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA144*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP144>0,SUMPRODUCT(DO141:DW141,'III Plan Rates'!$AG144:$AO144)/'III Plan Rates'!$AP144,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A145","v":"Plan 128"},{"$f":"'III Plan Rates'!B145","v":0},{"$f":"'III Plan Rates'!D145","v":0},{"$f":"'III Plan Rates'!E145","v":0},{"$f":"'III Plan Rates'!F145","v":0},{"$f":"'III Plan Rates'!G145","v":0},{"$f":"'III Plan Rates'!J145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(I142:Q142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(T142:AB142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"IF(AND(I142>0,T142>0),T142/I142-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(AP142:AX142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(BA142:BI142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"IF(AND(AP142>0,BA142>0),BA142/AP142-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(BW142:CE142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(CH142:CP142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(CD142>0,CO142>0),CO142/CD142-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(DD142:DL142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA145*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP145>0,SUMPRODUCT(DO142:DW142,'III Plan Rates'!$AG145:$AO145)/'III Plan Rates'!$AP145,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A146","v":"Plan 129"},{"$f":"'III Plan Rates'!B146","v":0},{"$f":"'III Plan Rates'!D146","v":0},{"$f":"'III Plan Rates'!E146","v":0},{"$f":"'III Plan Rates'!F146","v":0},{"$f":"'III Plan Rates'!G146","v":0},{"$f":"'III Plan Rates'!J146","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(I143:Q143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(T143:AB143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(AP143:AX143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(BA143:BI143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(BW143:CE143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(CH143:CP143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(DD143:DL143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA146*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP146>0,SUMPRODUCT(DO143:DW143,'III Plan Rates'!$AG146:$AO146)/'III Plan Rates'!$AP146,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(DH143>0,DS143>0),DS143/DH143-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A147","v":"Plan 130"},{"$f":"'III Plan Rates'!B147","v":0},{"$f":"'III Plan Rates'!D147","v":0},{"$f":"'III Plan Rates'!E147","v":0},{"$f":"'III Plan Rates'!F147","v":0},{"$f":"'III Plan Rates'!G147","v":0},{"$f":"'III Plan Rates'!J147","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(I144:Q144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(T144:AB144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(AP144:AX144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(BA144:BI144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(BW144:CE144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(CH144:CP144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(DD144:DL144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA147*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP147>0,SUMPRODUCT(DO144:DW144,'III Plan Rates'!$AG147:$AO147)/'III Plan Rates'!$AP147,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A148","v":"Plan 131"},{"$f":"'III Plan Rates'!B148","v":0},{"$f":"'III Plan Rates'!D148","v":0},{"$f":"'III Plan Rates'!E148","v":0},{"$f":"'III Plan Rates'!F148","v":0},{"$f":"'III Plan Rates'!G148","v":0},{"$f":"'III Plan Rates'!J148","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(I145:Q145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(T145:AB145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(AP145:AX145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(BA145:BI145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(BW145:CE145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(CH145:CP145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(DD145:DL145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA148*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP148>0,SUMPRODUCT(DO145:DW145,'III Plan Rates'!$AG148:$AO148)/'III Plan Rates'!$AP148,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A149","v":"Plan 132"},{"$f":"'III Plan Rates'!B149","v":0},{"$f":"'III Plan Rates'!D149","v":0},{"$f":"'III Plan Rates'!E149","v":0},{"$f":"'III Plan Rates'!F149","v":0},{"$f":"'III Plan Rates'!G149","v":0},{"$f":"'III Plan Rates'!J149","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(I146:Q146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(T146:AB146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(AP146:AX146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(BA146:BI146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(BW146:CE146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(CH146:CP146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(DD146:DL146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA149*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP149>0,SUMPRODUCT(DO146:DW146,'III Plan Rates'!$AG149:$AO149)/'III Plan Rates'!$AP149,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A150","v":"Plan 133"},{"$f":"'III Plan Rates'!B150","v":0},{"$f":"'III Plan Rates'!D150","v":0},{"$f":"'III Plan Rates'!E150","v":0},{"$f":"'III Plan Rates'!F150","v":0},{"$f":"'III Plan Rates'!G150","v":0},{"$f":"'III Plan Rates'!J150","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(I147:Q147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(T147:AB147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(AP147:AX147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(BA147:BI147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(BW147:CE147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(CH147:CP147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(DD147:DL147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA150*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP150>0,SUMPRODUCT(DO147:DW147,'III Plan Rates'!$AG150:$AO150)/'III Plan Rates'!$AP150,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A151","v":"Plan 134"},{"$f":"'III Plan Rates'!B151","v":0},{"$f":"'III Plan Rates'!D151","v":0},{"$f":"'III Plan Rates'!E151","v":0},{"$f":"'III Plan Rates'!F151","v":0},{"$f":"'III Plan Rates'!G151","v":0},{"$f":"'III Plan Rates'!J151","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(I148:Q148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(T148:AB148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(AP148:AX148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(BA148:BI148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(BW148:CE148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(CH148:CP148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(DD148:DL148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA151*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP151>0,SUMPRODUCT(DO148:DW148,'III Plan Rates'!$AG151:$AO151)/'III Plan Rates'!$AP151,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A152","v":"Plan 135"},{"$f":"'III Plan Rates'!B152","v":0},{"$f":"'III Plan Rates'!D152","v":0},{"$f":"'III Plan Rates'!E152","v":0},{"$f":"'III Plan Rates'!F152","v":0},{"$f":"'III Plan Rates'!G152","v":0},{"$f":"'III Plan Rates'!J152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(I149:Q149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(T149:AB149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(AP149:AX149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(BA149:BI149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(BW149:CE149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(CH149:CP149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(DD149:DL149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA152*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP152>0,SUMPRODUCT(DO149:DW149,'III Plan Rates'!$AG152:$AO152)/'III Plan Rates'!$AP152,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A153","v":"Plan 136"},{"$f":"'III Plan Rates'!B153","v":0},{"$f":"'III Plan Rates'!D153","v":0},{"$f":"'III Plan Rates'!E153","v":0},{"$f":"'III Plan Rates'!F153","v":0},{"$f":"'III Plan Rates'!G153","v":0},{"$f":"'III Plan Rates'!J153","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(I150:Q150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(T150:AB150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(AP150:AX150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(BA150:BI150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(BW150:CE150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(CH150:CP150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(DD150:DL150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA153*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP153>0,SUMPRODUCT(DO150:DW150,'III Plan Rates'!$AG153:$AO153)/'III Plan Rates'!$AP153,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A154","v":"Plan 137"},{"$f":"'III Plan Rates'!B154","v":0},{"$f":"'III Plan Rates'!D154","v":0},{"$f":"'III Plan Rates'!E154","v":0},{"$f":"'III Plan Rates'!F154","v":0},{"$f":"'III Plan Rates'!G154","v":0},{"$f":"'III Plan Rates'!J154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(I151:Q151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(T151:AB151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(AP151:AX151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(BA151:BI151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(BW151:CE151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(CH151:CP151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(DD151:DL151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA154*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP154>0,SUMPRODUCT(DO151:DW151,'III Plan Rates'!$AG154:$AO154)/'III Plan Rates'!$AP154,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A155","v":"Plan 138"},{"$f":"'III Plan Rates'!B155","v":0},{"$f":"'III Plan Rates'!D155","v":0},{"$f":"'III Plan Rates'!E155","v":0},{"$f":"'III Plan Rates'!F155","v":0},{"$f":"'III Plan Rates'!G155","v":0},{"$f":"'III Plan Rates'!J155","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(I152:Q152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(T152:AB152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(AP152:AX152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(BA152:BI152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(BW152:CE152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(CH152:CP152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(DD152:DL152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA155*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP155>0,SUMPRODUCT(DO152:DW152,'III Plan Rates'!$AG155:$AO155)/'III Plan Rates'!$AP155,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A156","v":"Plan 139"},{"$f":"'III Plan Rates'!B156","v":0},{"$f":"'III Plan Rates'!D156","v":0},{"$f":"'III Plan Rates'!E156","v":0},{"$f":"'III Plan Rates'!F156","v":0},{"$f":"'III Plan Rates'!G156","v":0},{"$f":"'III Plan Rates'!J156","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(I153:Q153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(T153:AB153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(AP153:AX153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(BA153:BI153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(BW153:CE153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(CH153:CP153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(DD153:DL153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA156*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP156>0,SUMPRODUCT(DO153:DW153,'III Plan Rates'!$AG156:$AO156)/'III Plan Rates'!$AP156,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A157","v":"Plan 140"},{"$f":"'III Plan Rates'!B157","v":0},{"$f":"'III Plan Rates'!D157","v":0},{"$f":"'III Plan Rates'!E157","v":0},{"$f":"'III Plan Rates'!F157","v":0},{"$f":"'III Plan Rates'!G157","v":0},{"$f":"'III Plan Rates'!J157","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(I154:Q154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(T154:AB154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(AP154:AX154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(BA154:BI154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(BW154:CE154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(CH154:CP154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(DD154:DL154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA157*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP157>0,SUMPRODUCT(DO154:DW154,'III Plan Rates'!$AG157:$AO157)/'III Plan Rates'!$AP157,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A158","v":"Plan 141"},{"$f":"'III Plan Rates'!B158","v":0},{"$f":"'III Plan Rates'!D158","v":0},{"$f":"'III Plan Rates'!E158","v":0},{"$f":"'III Plan Rates'!F158","v":0},{"$f":"'III Plan Rates'!G158","v":0},{"$f":"'III Plan Rates'!J158","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(I155:Q155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(T155:AB155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(AP155:AX155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(BA155:BI155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(BW155:CE155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(CH155:CP155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(DD155:DL155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA158*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP158>0,SUMPRODUCT(DO155:DW155,'III Plan Rates'!$AG158:$AO158)/'III Plan Rates'!$AP158,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A159","v":"Plan 142"},{"$f":"'III Plan Rates'!B159","v":0},{"$f":"'III Plan Rates'!D159","v":0},{"$f":"'III Plan Rates'!E159","v":0},{"$f":"'III Plan Rates'!F159","v":0},{"$f":"'III Plan Rates'!G159","v":0},{"$f":"'III Plan Rates'!J159","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(I156:Q156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(T156:AB156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(AP156:AX156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(BA156:BI156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(BW156:CE156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(CH156:CP156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(DD156:DL156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA159*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP159>0,SUMPRODUCT(DO156:DW156,'III Plan Rates'!$AG159:$AO159)/'III Plan Rates'!$AP159,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A160","v":"Plan 143"},{"$f":"'III Plan Rates'!B160","v":0},{"$f":"'III Plan Rates'!D160","v":0},{"$f":"'III Plan Rates'!E160","v":0},{"$f":"'III Plan Rates'!F160","v":0},{"$f":"'III Plan Rates'!G160","v":0},{"$f":"'III Plan Rates'!J160","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(I157:Q157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(T157:AB157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(AP157:AX157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(BA157:BI157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(BW157:CE157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(CH157:CP157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(DD157:DL157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA160*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP160>0,SUMPRODUCT(DO157:DW157,'III Plan Rates'!$AG160:$AO160)/'III Plan Rates'!$AP160,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A161","v":"Plan 144"},{"$f":"'III Plan Rates'!B161","v":0},{"$f":"'III Plan Rates'!D161","v":0},{"$f":"'III Plan Rates'!E161","v":0},{"$f":"'III Plan Rates'!F161","v":0},{"$f":"'III Plan Rates'!G161","v":0},{"$f":"'III Plan Rates'!J161","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(I158:Q158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(T158:AB158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(AP158:AX158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(BA158:BI158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(BW158:CE158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(CH158:CP158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(DD158:DL158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA161*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP161>0,SUMPRODUCT(DO158:DW158,'III Plan Rates'!$AG161:$AO161)/'III Plan Rates'!$AP161,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A162","v":"Plan 145"},{"$f":"'III Plan Rates'!B162","v":0},{"$f":"'III Plan Rates'!D162","v":0},{"$f":"'III Plan Rates'!E162","v":0},{"$f":"'III Plan Rates'!F162","v":0},{"$f":"'III Plan Rates'!G162","v":0},{"$f":"'III Plan Rates'!J162","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(I159:Q159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(T159:AB159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(AP159:AX159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(BA159:BI159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(BW159:CE159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(CH159:CP159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(DD159:DL159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA162*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP162>0,SUMPRODUCT(DO159:DW159,'III Plan Rates'!$AG162:$AO162)/'III Plan Rates'!$AP162,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A163","v":"Plan 146"},{"$f":"'III Plan Rates'!B163","v":0},{"$f":"'III Plan Rates'!D163","v":0},{"$f":"'III Plan Rates'!E163","v":0},{"$f":"'III Plan Rates'!F163","v":0},{"$f":"'III Plan Rates'!G163","v":0},{"$f":"'III Plan Rates'!J163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(I160:Q160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(T160:AB160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(AP160:AX160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(BA160:BI160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(BW160:CE160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(CH160:CP160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(DD160:DL160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA163*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP163>0,SUMPRODUCT(DO160:DW160,'III Plan Rates'!$AG163:$AO163)/'III Plan Rates'!$AP163,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A164","v":"Plan 147"},{"$f":"'III Plan Rates'!B164","v":0},{"$f":"'III Plan Rates'!D164","v":0},{"$f":"'III Plan Rates'!E164","v":0},{"$f":"'III Plan Rates'!F164","v":0},{"$f":"'III Plan Rates'!G164","v":0},{"$f":"'III Plan Rates'!J164","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(I161:Q161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(T161:AB161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(AP161:AX161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(BA161:BI161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(BW161:CE161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(CH161:CP161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(DD161:DL161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA164*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP164>0,SUMPRODUCT(DO161:DW161,'III Plan Rates'!$AG164:$AO164)/'III Plan Rates'!$AP164,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A165","v":"Plan 148"},{"$f":"'III Plan Rates'!B165","v":0},{"$f":"'III Plan Rates'!D165","v":0},{"$f":"'III Plan Rates'!E165","v":0},{"$f":"'III Plan Rates'!F165","v":0},{"$f":"'III Plan Rates'!G165","v":0},{"$f":"'III Plan Rates'!J165","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(I162:Q162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(T162:AB162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(AP162:AX162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(BA162:BI162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(BW162:CE162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(CH162:CP162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(DD162:DL162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA165*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP165>0,SUMPRODUCT(DO162:DW162,'III Plan Rates'!$AG165:$AO165)/'III Plan Rates'!$AP165,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A166","v":"Plan 149"},{"$f":"'III Plan Rates'!B166","v":0},{"$f":"'III Plan Rates'!D166","v":0},{"$f":"'III Plan Rates'!E166","v":0},{"$f":"'III Plan Rates'!F166","v":0},{"$f":"'III Plan Rates'!G166","v":0},{"$f":"'III Plan Rates'!J166","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(I163:Q163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(T163:AB163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(AP163:AX163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(BA163:BI163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(BW163:CE163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(CH163:CP163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(DD163:DL163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA166*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP166>0,SUMPRODUCT(DO163:DW163,'III Plan Rates'!$AG166:$AO166)/'III Plan Rates'!$AP166,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A167","v":"Plan 150"},{"$f":"'III Plan Rates'!B167","v":0},{"$f":"'III Plan Rates'!D167","v":0},{"$f":"'III Plan Rates'!E167","v":0},{"$f":"'III Plan Rates'!F167","v":0},{"$f":"'III Plan Rates'!G167","v":0},{"$f":"'III Plan Rates'!J167","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(I164:Q164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(T164:AB164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(AP164:AX164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(BA164:BI164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(BW164:CE164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(CH164:CP164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(DD164:DL164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA167*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP167>0,SUMPRODUCT(DO164:DW164,'III Plan Rates'!$AG167:$AO167)/'III Plan Rates'!$AP167,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A168","v":"Plan 151"},{"$f":"'III Plan Rates'!B168","v":0},{"$f":"'III Plan Rates'!D168","v":0},{"$f":"'III Plan Rates'!E168","v":0},{"$f":"'III Plan Rates'!F168","v":0},{"$f":"'III Plan Rates'!G168","v":0},{"$f":"'III Plan Rates'!J168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(I165:Q165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(T165:AB165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(AP165:AX165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(BA165:BI165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(BW165:CE165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(CH165:CP165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(DD165:DL165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA168*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP168>0,SUMPRODUCT(DO165:DW165,'III Plan Rates'!$AG168:$AO168)/'III Plan Rates'!$AP168,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A169","v":"Plan 152"},{"$f":"'III Plan Rates'!B169","v":0},{"$f":"'III Plan Rates'!D169","v":0},{"$f":"'III Plan Rates'!E169","v":0},{"$f":"'III Plan Rates'!F169","v":0},{"$f":"'III Plan Rates'!G169","v":0},{"$f":"'III Plan Rates'!J169","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(I166:Q166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(T166:AB166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(AP166:AX166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(BA166:BI166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(BW166:CE166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(CH166:CP166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(DD166:DL166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA169*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP169>0,SUMPRODUCT(DO166:DW166,'III Plan Rates'!$AG169:$AO169)/'III Plan Rates'!$AP169,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A170","v":"Plan 153"},{"$f":"'III Plan Rates'!B170","v":0},{"$f":"'III Plan Rates'!D170","v":0},{"$f":"'III Plan Rates'!E170","v":0},{"$f":"'III Plan Rates'!F170","v":0},{"$f":"'III Plan Rates'!G170","v":0},{"$f":"'III Plan Rates'!J170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(I167:Q167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(T167:AB167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(AP167:AX167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(BA167:BI167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(AU167>0,BF167>0),BF167/AU167-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(BW167:CE167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(CH167:CP167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(DD167:DL167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA170*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP170>0,SUMPRODUCT(DO167:DW167,'III Plan Rates'!$AG170:$AO170)/'III Plan Rates'!$AP170,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A171","v":"Plan 154"},{"$f":"'III Plan Rates'!B171","v":0},{"$f":"'III Plan Rates'!D171","v":0},{"$f":"'III Plan Rates'!E171","v":0},{"$f":"'III Plan Rates'!F171","v":0},{"$f":"'III Plan Rates'!G171","v":0},{"$f":"'III Plan Rates'!J171","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(I168:Q168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(T168:AB168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(AP168:AX168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(BA168:BI168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"IF(AND(AP168>0,BA168>0),BA168/AP168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(BW168:CE168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(CH168:CP168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(BY168>0,CJ168>0),CJ168/BY168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BZ168>0,CK168>0),CK168/BZ168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CA168>0,CL168>0),CL168/CA168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CB168>0,CM168>0),CM168/CB168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CC168>0,CN168>0),CN168/CC168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CD168>0,CO168>0),CO168/CD168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CE168>0,CP168>0),CP168/CE168-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CF168>0,CQ168>0),CQ168/CF168-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(DD168:DL168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA171*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP171>0,SUMPRODUCT(DO168:DW168,'III Plan Rates'!$AG171:$AO171)/'III Plan Rates'!$AP171,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(DM168>0,DX168>0),DX168/DM168-1,\"\")","v":""}]
[{"$f":"'III Plan Rates'!A172","v":"Plan 155"},{"$f":"'III Plan Rates'!B172","v":0},{"$f":"'III Plan Rates'!D172","v":0},{"$f":"'III Plan Rates'!E172","v":0},{"$f":"'III Plan Rates'!F172","v":0},{"$f":"'III Plan Rates'!G172","v":0},{"$f":"'III Plan Rates'!J172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(I169:Q169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(T169:AB169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(AP169:AX169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(BA169:BI169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(BW169:CE169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(CH169:CP169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"IF(AND(BW169>0,CH169>0),CH169/BW169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BX169>0,CI169>0),CI169/BX169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(DD169:DL169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA172*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP172>0,SUMPRODUCT(DO169:DW169,'III Plan Rates'!$AG172:$AO172)/'III Plan Rates'!$AP172,0)","v":0},null,{"$f":"IF(AND(DD169>0,DO169>0),DO169/DD169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DE169>0,DP169>0),DP169/DE169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DF169>0,DQ169>0),DQ169/DF169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DG169>0,DR169>0),DR169/DG169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DH169>0,DS169>0),DS169/DH169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DI169>0,DT169>0),DT169/DI169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DJ169>0,DU169>0),DU169/DJ169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DK169>0,DV169>0),DV169/DK169-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DL169>0,DW169>0),DW169/DL169-1,\"\")","v":{"$error":"#DIV/0!"}},""]
[{"$f":"'III Plan Rates'!A173","v":"Plan 156"},{"$f":"'III Plan Rates'!B173","v":0},{"$f":"'III Plan Rates'!D173","v":0},{"$f":"'III Plan Rates'!E173","v":0},{"$f":"'III Plan Rates'!F173","v":0},{"$f":"'III Plan Rates'!G173","v":0},{"$f":"'III Plan Rates'!J173","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(I170:Q170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(T170:AB170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(AP170:AX170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(BA170:BI170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(BW170:CE170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(CH170:CP170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(DD170:DL170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA173*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP173>0,SUMPRODUCT(DO170:DW170,'III Plan Rates'!$AG173:$AO173)/'III Plan Rates'!$AP173,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A174","v":"Plan 157"},{"$f":"'III Plan Rates'!B174","v":0},{"$f":"'III Plan Rates'!D174","v":0},{"$f":"'III Plan Rates'!E174","v":0},{"$f":"'III Plan Rates'!F174","v":0},{"$f":"'III Plan Rates'!G174","v":0},{"$f":"'III Plan Rates'!J174","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(I171:Q171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(T171:AB171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(AP171:AX171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(BA171:BI171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(BW171:CE171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(CH171:CP171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(DD171:DL171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA174*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP174>0,SUMPRODUCT(DO171:DW171,'III Plan Rates'!$AG174:$AO174)/'III Plan Rates'!$AP174,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A175","v":"Plan 158"},{"$f":"'III Plan Rates'!B175","v":0},{"$f":"'III Plan Rates'!D175","v":0},{"$f":"'III Plan Rates'!E175","v":0},{"$f":"'III Plan Rates'!F175","v":0},{"$f":"'III Plan Rates'!G175","v":0},{"$f":"'III Plan Rates'!J175","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(I172:Q172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(T172:AB172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(AP172:AX172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(BA172:BI172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(BW172:CE172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(CH172:CP172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(DD172:DL172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA175*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP175>0,SUMPRODUCT(DO172:DW172,'III Plan Rates'!$AG175:$AO175)/'III Plan Rates'!$AP175,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A176","v":"Plan 159"},{"$f":"'III Plan Rates'!B176","v":0},{"$f":"'III Plan Rates'!D176","v":0},{"$f":"'III Plan Rates'!E176","v":0},{"$f":"'III Plan Rates'!F176","v":0},{"$f":"'III Plan Rates'!G176","v":0},{"$f":"'III Plan Rates'!J176","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(I173:Q173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(T173:AB173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(AP173:AX173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(BA173:BI173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(BW173:CE173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(CH173:CP173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(DD173:DL173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA176*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP176>0,SUMPRODUCT(DO173:DW173,'III Plan Rates'!$AG176:$AO176)/'III Plan Rates'!$AP176,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A177","v":"Plan 160"},{"$f":"'III Plan Rates'!B177","v":0},{"$f":"'III Plan Rates'!D177","v":0},{"$f":"'III Plan Rates'!E177","v":0},{"$f":"'III Plan Rates'!F177","v":0},{"$f":"'III Plan Rates'!G177","v":0},{"$f":"'III Plan Rates'!J177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(I174:Q174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(T174:AB174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(AP174:AX174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(BA174:BI174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(BW174:CE174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(CH174:CP174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(DD174:DL174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA177*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP177>0,SUMPRODUCT(DO174:DW174,'III Plan Rates'!$AG177:$AO177)/'III Plan Rates'!$AP177,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A178","v":"Plan 161"},{"$f":"'III Plan Rates'!B178","v":0},{"$f":"'III Plan Rates'!D178","v":0},{"$f":"'III Plan Rates'!E178","v":0},{"$f":"'III Plan Rates'!F178","v":0},{"$f":"'III Plan Rates'!G178","v":0},{"$f":"'III Plan Rates'!J178","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(I175:Q175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(T175:AB175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(AP175:AX175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(BA175:BI175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(BW175:CE175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(CH175:CP175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(DD175:DL175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA178*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP178>0,SUMPRODUCT(DO175:DW175,'III Plan Rates'!$AG178:$AO178)/'III Plan Rates'!$AP178,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A179","v":"Plan 162"},{"$f":"'III Plan Rates'!B179","v":0},{"$f":"'III Plan Rates'!D179","v":0},{"$f":"'III Plan Rates'!E179","v":0},{"$f":"'III Plan Rates'!F179","v":0},{"$f":"'III Plan Rates'!G179","v":0},{"$f":"'III Plan Rates'!J179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(I176:Q176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(T176:AB176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(AP176:AX176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(BA176:BI176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(BW176:CE176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(CH176:CP176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(DD176:DL176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA179*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP179>0,SUMPRODUCT(DO176:DW176,'III Plan Rates'!$AG179:$AO179)/'III Plan Rates'!$AP179,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A180","v":"Plan 163"},{"$f":"'III Plan Rates'!B180","v":0},{"$f":"'III Plan Rates'!D180","v":0},{"$f":"'III Plan Rates'!E180","v":0},{"$f":"'III Plan Rates'!F180","v":0},{"$f":"'III Plan Rates'!G180","v":0},{"$f":"'III Plan Rates'!J180","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(I177:Q177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(T177:AB177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(O177>0,Z177>0),Z177/O177-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(AP177:AX177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(BA177:BI177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(BW177:CE177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(CH177:CP177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(DD177:DL177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA180*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP180>0,SUMPRODUCT(DO177:DW177,'III Plan Rates'!$AG180:$AO180)/'III Plan Rates'!$AP180,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A181","v":"Plan 164"},{"$f":"'III Plan Rates'!B181","v":0},{"$f":"'III Plan Rates'!D181","v":0},{"$f":"'III Plan Rates'!E181","v":0},{"$f":"'III Plan Rates'!F181","v":0},{"$f":"'III Plan Rates'!G181","v":0},{"$f":"'III Plan Rates'!J181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(I178:Q178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(T178:AB178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(AP178:AX178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(BA178:BI178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(BW178:CE178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(CH178:CP178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(DD178:DL178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA181*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP181>0,SUMPRODUCT(DO178:DW178,'III Plan Rates'!$AG181:$AO181)/'III Plan Rates'!$AP181,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A182","v":"Plan 165"},{"$f":"'III Plan Rates'!B182","v":0},{"$f":"'III Plan Rates'!D182","v":0},{"$f":"'III Plan Rates'!E182","v":0},{"$f":"'III Plan Rates'!F182","v":0},{"$f":"'III Plan Rates'!G182","v":0},{"$f":"'III Plan Rates'!J182","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(I179:Q179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(T179:AB179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(AP179:AX179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(BA179:BI179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(BW179:CE179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(CH179:CP179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(DD179:DL179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA182*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP182>0,SUMPRODUCT(DO179:DW179,'III Plan Rates'!$AG182:$AO182)/'III Plan Rates'!$AP182,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A183","v":"Plan 166"},{"$f":"'III Plan Rates'!B183","v":0},{"$f":"'III Plan Rates'!D183","v":0},{"$f":"'III Plan Rates'!E183","v":0},{"$f":"'III Plan Rates'!F183","v":0},{"$f":"'III Plan Rates'!G183","v":0},{"$f":"'III Plan Rates'!J183","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(I180:Q180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(T180:AB180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(AP180:AX180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(BA180:BI180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(BW180:CE180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(CH180:CP180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(DD180:DL180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA183*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP183>0,SUMPRODUCT(DO180:DW180,'III Plan Rates'!$AG183:$AO183)/'III Plan Rates'!$AP183,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A184","v":"Plan 167"},{"$f":"'III Plan Rates'!B184","v":0},{"$f":"'III Plan Rates'!D184","v":0},{"$f":"'III Plan Rates'!E184","v":0},{"$f":"'III Plan Rates'!F184","v":0},{"$f":"'III Plan Rates'!G184","v":0},{"$f":"'III Plan Rates'!J184","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(I181:Q181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(T181:AB181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(AP181:AX181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(BA181:BI181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(BW181:CE181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(CH181:CP181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(DD181:DL181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA184*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP184>0,SUMPRODUCT(DO181:DW181,'III Plan Rates'!$AG184:$AO184)/'III Plan Rates'!$AP184,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A185","v":"Plan 168"},{"$f":"'III Plan Rates'!B185","v":0},{"$f":"'III Plan Rates'!D185","v":0},{"$f":"'III Plan Rates'!E185","v":0},{"$f":"'III Plan Rates'!F185","v":0},{"$f":"'III Plan Rates'!G185","v":0},{"$f":"'III Plan Rates'!J185","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(I182:Q182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(T182:AB182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(AP182:AX182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(BA182:BI182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(BW182:CE182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(CH182:CP182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(DD182:DL182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA185*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP185>0,SUMPRODUCT(DO182:DW182,'III Plan Rates'!$AG185:$AO185)/'III Plan Rates'!$AP185,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A186","v":"Plan 169"},{"$f":"'III Plan Rates'!B186","v":0},{"$f":"'III Plan Rates'!D186","v":0},{"$f":"'III Plan Rates'!E186","v":0},{"$f":"'III Plan Rates'!F186","v":0},{"$f":"'III Plan Rates'!G186","v":0},{"$f":"'III Plan Rates'!J186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(I183:Q183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(T183:AB183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(AP183:AX183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(BA183:BI183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(BW183:CE183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(CH183:CP183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(DD183:DL183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA186*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP186>0,SUMPRODUCT(DO183:DW183,'III Plan Rates'!$AG186:$AO186)/'III Plan Rates'!$AP186,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A187","v":"Plan 170"},{"$f":"'III Plan Rates'!B187","v":0},{"$f":"'III Plan Rates'!D187","v":0},{"$f":"'III Plan Rates'!E187","v":0},{"$f":"'III Plan Rates'!F187","v":0},{"$f":"'III Plan Rates'!G187","v":0},{"$f":"'III Plan Rates'!J187","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(I184:Q184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(T184:AB184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(AP184:AX184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(BA184:BI184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(BW184:CE184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(CH184:CP184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(DD184:DL184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA187*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP187>0,SUMPRODUCT(DO184:DW184,'III Plan Rates'!$AG187:$AO187)/'III Plan Rates'!$AP187,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A188","v":"Plan 171"},{"$f":"'III Plan Rates'!B188","v":0},{"$f":"'III Plan Rates'!D188","v":0},{"$f":"'III Plan Rates'!E188","v":0},{"$f":"'III Plan Rates'!F188","v":0},{"$f":"'III Plan Rates'!G188","v":0},{"$f":"'III Plan Rates'!J188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(I185:Q185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(T185:AB185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(AP185:AX185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(BA185:BI185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(BW185:CE185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(CH185:CP185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(DD185:DL185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA188*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP188>0,SUMPRODUCT(DO185:DW185,'III Plan Rates'!$AG188:$AO188)/'III Plan Rates'!$AP188,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A189","v":"Plan 172"},{"$f":"'III Plan Rates'!B189","v":0},{"$f":"'III Plan Rates'!D189","v":0},{"$f":"'III Plan Rates'!E189","v":0},{"$f":"'III Plan Rates'!F189","v":0},{"$f":"'III Plan Rates'!G189","v":0},{"$f":"'III Plan Rates'!J189","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(I186:Q186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(T186:AB186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(AP186:AX186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(BA186:BI186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(BW186:CE186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(CH186:CP186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(DD186:DL186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA189*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP189>0,SUMPRODUCT(DO186:DW186,'III Plan Rates'!$AG189:$AO189)/'III Plan Rates'!$AP189,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A190","v":"Plan 173"},{"$f":"'III Plan Rates'!B190","v":0},{"$f":"'III Plan Rates'!D190","v":0},{"$f":"'III Plan Rates'!E190","v":0},{"$f":"'III Plan Rates'!F190","v":0},{"$f":"'III Plan Rates'!G190","v":0},{"$f":"'III Plan Rates'!J190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(I187:Q187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(T187:AB187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(AP187:AX187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(BA187:BI187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(BW187:CE187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(CH187:CP187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(DD187:DL187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA190*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP190>0,SUMPRODUCT(DO187:DW187,'III Plan Rates'!$AG190:$AO190)/'III Plan Rates'!$AP190,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A191","v":"Plan 174"},{"$f":"'III Plan Rates'!B191","v":0},{"$f":"'III Plan Rates'!D191","v":0},{"$f":"'III Plan Rates'!E191","v":0},{"$f":"'III Plan Rates'!F191","v":0},{"$f":"'III Plan Rates'!G191","v":0},{"$f":"'III Plan Rates'!J191","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(I188:Q188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(T188:AB188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(AP188:AX188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(BA188:BI188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(BW188:CE188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(CH188:CP188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(DD188:DL188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA191*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP191>0,SUMPRODUCT(DO188:DW188,'III Plan Rates'!$AG191:$AO191)/'III Plan Rates'!$AP191,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A192","v":"Plan 175"},{"$f":"'III Plan Rates'!B192","v":0},{"$f":"'III Plan Rates'!D192","v":0},{"$f":"'III Plan Rates'!E192","v":0},{"$f":"'III Plan Rates'!F192","v":0},{"$f":"'III Plan Rates'!G192","v":0},{"$f":"'III Plan Rates'!J192","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(I189:Q189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(T189:AB189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(AP189:AX189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(BA189:BI189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(BW189:CE189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(CH189:CP189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(DD189:DL189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA192*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP192>0,SUMPRODUCT(DO189:DW189,'III Plan Rates'!$AG192:$AO192)/'III Plan Rates'!$AP192,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A193","v":"Plan 176"},{"$f":"'III Plan Rates'!B193","v":0},{"$f":"'III Plan Rates'!D193","v":0},{"$f":"'III Plan Rates'!E193","v":0},{"$f":"'III Plan Rates'!F193","v":0},{"$f":"'III Plan Rates'!G193","v":0},{"$f":"'III Plan Rates'!J193","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(I190:Q190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(T190:AB190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(AP190:AX190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(BA190:BI190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(BW190:CE190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(CH190:CP190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(DD190:DL190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA193*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP193>0,SUMPRODUCT(DO190:DW190,'III Plan Rates'!$AG193:$AO193)/'III Plan Rates'!$AP193,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A194","v":"Plan 177"},{"$f":"'III Plan Rates'!B194","v":0},{"$f":"'III Plan Rates'!D194","v":0},{"$f":"'III Plan Rates'!E194","v":0},{"$f":"'III Plan Rates'!F194","v":0},{"$f":"'III Plan Rates'!G194","v":0},{"$f":"'III Plan Rates'!J194","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(I191:Q191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(T191:AB191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(AP191:AX191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(BA191:BI191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(BW191:CE191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(CH191:CP191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(DD191:DL191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA194*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP194>0,SUMPRODUCT(DO191:DW191,'III Plan Rates'!$AG194:$AO194)/'III Plan Rates'!$AP194,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A195","v":"Plan 178"},{"$f":"'III Plan Rates'!B195","v":0},{"$f":"'III Plan Rates'!D195","v":0},{"$f":"'III Plan Rates'!E195","v":0},{"$f":"'III Plan Rates'!F195","v":0},{"$f":"'III Plan Rates'!G195","v":0},{"$f":"'III Plan Rates'!J195","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(I192:Q192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(T192:AB192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(AP192:AX192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(BA192:BI192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(BW192:CE192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(CH192:CP192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(DD192:DL192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA195*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP195>0,SUMPRODUCT(DO192:DW192,'III Plan Rates'!$AG195:$AO195)/'III Plan Rates'!$AP195,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A196","v":"Plan 179"},{"$f":"'III Plan Rates'!B196","v":0},{"$f":"'III Plan Rates'!D196","v":0},{"$f":"'III Plan Rates'!E196","v":0},{"$f":"'III Plan Rates'!F196","v":0},{"$f":"'III Plan Rates'!G196","v":0},{"$f":"'III Plan Rates'!J196","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(I193:Q193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(T193:AB193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(AP193:AX193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(BA193:BI193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(BW193:CE193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(CH193:CP193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(DD193:DL193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA196*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP196>0,SUMPRODUCT(DO193:DW193,'III Plan Rates'!$AG196:$AO196)/'III Plan Rates'!$AP196,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A197","v":"Plan 180"},{"$f":"'III Plan Rates'!B197","v":0},{"$f":"'III Plan Rates'!D197","v":0},{"$f":"'III Plan Rates'!E197","v":0},{"$f":"'III Plan Rates'!F197","v":0},{"$f":"'III Plan Rates'!G197","v":0},{"$f":"'III Plan Rates'!J197","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(I194:Q194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(T194:AB194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(AP194:AX194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(BA194:BI194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(BW194:CE194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(CH194:CP194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(DD194:DL194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA197*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP197>0,SUMPRODUCT(DO194:DW194,'III Plan Rates'!$AG197:$AO197)/'III Plan Rates'!$AP197,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A198","v":"Plan 181"},{"$f":"'III Plan Rates'!B198","v":0},{"$f":"'III Plan Rates'!D198","v":0},{"$f":"'III Plan Rates'!E198","v":0},{"$f":"'III Plan Rates'!F198","v":0},{"$f":"'III Plan Rates'!G198","v":0},{"$f":"'III Plan Rates'!J198","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(I195:Q195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(T195:AB195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(AP195:AX195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(BA195:BI195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(BW195:CE195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(CH195:CP195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(DD195:DL195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA198*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP198>0,SUMPRODUCT(DO195:DW195,'III Plan Rates'!$AG198:$AO198)/'III Plan Rates'!$AP198,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A199","v":"Plan 182"},{"$f":"'III Plan Rates'!B199","v":0},{"$f":"'III Plan Rates'!D199","v":0},{"$f":"'III Plan Rates'!E199","v":0},{"$f":"'III Plan Rates'!F199","v":0},{"$f":"'III Plan Rates'!G199","v":0},{"$f":"'III Plan Rates'!J199","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(I196:Q196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(T196:AB196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(AP196:AX196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(BA196:BI196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(BW196:CE196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(CH196:CP196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(DD196:DL196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA199*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP199>0,SUMPRODUCT(DO196:DW196,'III Plan Rates'!$AG199:$AO199)/'III Plan Rates'!$AP199,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A200","v":"Plan 183"},{"$f":"'III Plan Rates'!B200","v":0},{"$f":"'III Plan Rates'!D200","v":0},{"$f":"'III Plan Rates'!E200","v":0},{"$f":"'III Plan Rates'!F200","v":0},{"$f":"'III Plan Rates'!G200","v":0},{"$f":"'III Plan Rates'!J200","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(I197:Q197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(T197:AB197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(AP197:AX197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(BA197:BI197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(BW197:CE197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(CH197:CP197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(DD197:DL197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA200*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP200>0,SUMPRODUCT(DO197:DW197,'III Plan Rates'!$AG200:$AO200)/'III Plan Rates'!$AP200,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A201","v":"Plan 184"},{"$f":"'III Plan Rates'!B201","v":0},{"$f":"'III Plan Rates'!D201","v":0},{"$f":"'III Plan Rates'!E201","v":0},{"$f":"'III Plan Rates'!F201","v":0},{"$f":"'III Plan Rates'!G201","v":0},{"$f":"'III Plan Rates'!J201","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(I198:Q198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(T198:AB198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(AP198:AX198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(BA198:BI198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(BW198:CE198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(CH198:CP198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(DD198:DL198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA201*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP201>0,SUMPRODUCT(DO198:DW198,'III Plan Rates'!$AG201:$AO201)/'III Plan Rates'!$AP201,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A202","v":"Plan 185"},{"$f":"'III Plan Rates'!B202","v":0},{"$f":"'III Plan Rates'!D202","v":0},{"$f":"'III Plan Rates'!E202","v":0},{"$f":"'III Plan Rates'!F202","v":0},{"$f":"'III Plan Rates'!G202","v":0},{"$f":"'III Plan Rates'!J202","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(I199:Q199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(T199:AB199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(AP199:AX199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(BA199:BI199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(BW199:CE199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(CH199:CP199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(DD199:DL199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA202*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP202>0,SUMPRODUCT(DO199:DW199,'III Plan Rates'!$AG202:$AO202)/'III Plan Rates'!$AP202,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A203","v":"Plan 186"},{"$f":"'III Plan Rates'!B203","v":0},{"$f":"'III Plan Rates'!D203","v":0},{"$f":"'III Plan Rates'!E203","v":0},{"$f":"'III Plan Rates'!F203","v":0},{"$f":"'III Plan Rates'!G203","v":0},{"$f":"'III Plan Rates'!J203","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(I200:Q200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(T200:AB200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(AP200:AX200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(BA200:BI200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(BW200:CE200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(CH200:CP200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(DD200:DL200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA203*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP203>0,SUMPRODUCT(DO200:DW200,'III Plan Rates'!$AG203:$AO203)/'III Plan Rates'!$AP203,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A204","v":"Plan 187"},{"$f":"'III Plan Rates'!B204","v":0},{"$f":"'III Plan Rates'!D204","v":0},{"$f":"'III Plan Rates'!E204","v":0},{"$f":"'III Plan Rates'!F204","v":0},{"$f":"'III Plan Rates'!G204","v":0},{"$f":"'III Plan Rates'!J204","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(I201:Q201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(T201:AB201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(AP201:AX201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(BA201:BI201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(BW201:CE201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(CH201:CP201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(DD201:DL201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA204*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP204>0,SUMPRODUCT(DO201:DW201,'III Plan Rates'!$AG204:$AO204)/'III Plan Rates'!$AP204,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A205","v":"Plan 188"},{"$f":"'III Plan Rates'!B205","v":0},{"$f":"'III Plan Rates'!D205","v":0},{"$f":"'III Plan Rates'!E205","v":0},{"$f":"'III Plan Rates'!F205","v":0},{"$f":"'III Plan Rates'!G205","v":0},{"$f":"'III Plan Rates'!J205","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(I202:Q202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(T202:AB202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(AND(L202>0,W202>0),W202/L202-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(AP202:AX202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(BA202:BI202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(BW202:CE202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(CH202:CP202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(DD202:DL202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA205*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP205>0,SUMPRODUCT(DO202:DW202,'III Plan Rates'!$AG205:$AO205)/'III Plan Rates'!$AP205,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A206","v":"Plan 189"},{"$f":"'III Plan Rates'!B206","v":0},{"$f":"'III Plan Rates'!D206","v":0},{"$f":"'III Plan Rates'!E206","v":0},{"$f":"'III Plan Rates'!F206","v":0},{"$f":"'III Plan Rates'!G206","v":0},{"$f":"'III Plan Rates'!J206","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(I203:Q203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(T203:AB203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"IF(AND(I203>0,T203>0),T203/I203-1,\"\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(AP203:AX203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(BA203:BI203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(BW203:CE203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(CH203:CP203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(DD203:DL203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA206*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP206>0,SUMPRODUCT(DO203:DW203,'III Plan Rates'!$AG206:$AO206)/'III Plan Rates'!$AP206,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A207","v":"Plan 190"},{"$f":"'III Plan Rates'!B207","v":0},{"$f":"'III Plan Rates'!D207","v":0},{"$f":"'III Plan Rates'!E207","v":0},{"$f":"'III Plan Rates'!F207","v":0},{"$f":"'III Plan Rates'!G207","v":0},{"$f":"'III Plan Rates'!J207","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(I204:Q204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(T204:AB204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(AP204:AX204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(BA204:BI204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(BW204:CE204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(CH204:CP204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(DD204:DL204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA207*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP207>0,SUMPRODUCT(DO204:DW204,'III Plan Rates'!$AG207:$AO207)/'III Plan Rates'!$AP207,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A208","v":"Plan 191"},{"$f":"'III Plan Rates'!B208","v":0},{"$f":"'III Plan Rates'!D208","v":0},{"$f":"'III Plan Rates'!E208","v":0},{"$f":"'III Plan Rates'!F208","v":0},{"$f":"'III Plan Rates'!G208","v":0},{"$f":"'III Plan Rates'!J208","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(I205:Q205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(T205:AB205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(AP205:AX205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(BA205:BI205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(BW205:CE205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(CH205:CP205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(DD205:DL205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA208*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP208>0,SUMPRODUCT(DO205:DW205,'III Plan Rates'!$AG208:$AO208)/'III Plan Rates'!$AP208,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A209","v":"Plan 192"},{"$f":"'III Plan Rates'!B209","v":0},{"$f":"'III Plan Rates'!D209","v":0},{"$f":"'III Plan Rates'!E209","v":0},{"$f":"'III Plan Rates'!F209","v":0},{"$f":"'III Plan Rates'!G209","v":0},{"$f":"'III Plan Rates'!J209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(I206:Q206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(T206:AB206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(AP206:AX206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(BA206:BI206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(BW206:CE206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(CH206:CP206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(DD206:DL206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA209*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP209>0,SUMPRODUCT(DO206:DW206,'III Plan Rates'!$AG209:$AO209)/'III Plan Rates'!$AP209,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A210","v":"Plan 193"},{"$f":"'III Plan Rates'!B210","v":0},{"$f":"'III Plan Rates'!D210","v":0},{"$f":"'III Plan Rates'!E210","v":0},{"$f":"'III Plan Rates'!F210","v":0},{"$f":"'III Plan Rates'!G210","v":0},{"$f":"'III Plan Rates'!J210","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(I207:Q207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(T207:AB207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(AP207:AX207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(BA207:BI207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(BW207:CE207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(CH207:CP207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(DD207:DL207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA210*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP210>0,SUMPRODUCT(DO207:DW207,'III Plan Rates'!$AG210:$AO210)/'III Plan Rates'!$AP210,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A211","v":"Plan 194"},{"$f":"'III Plan Rates'!B211","v":0},{"$f":"'III Plan Rates'!D211","v":0},{"$f":"'III Plan Rates'!E211","v":0},{"$f":"'III Plan Rates'!F211","v":0},{"$f":"'III Plan Rates'!G211","v":0},{"$f":"'III Plan Rates'!J211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(I208:Q208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(T208:AB208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(AP208:AX208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(BA208:BI208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(BW208:CE208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(CH208:CP208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(DD208:DL208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA211*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP211>0,SUMPRODUCT(DO208:DW208,'III Plan Rates'!$AG211:$AO211)/'III Plan Rates'!$AP211,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A212","v":"Plan 195"},{"$f":"'III Plan Rates'!B212","v":0},{"$f":"'III Plan Rates'!D212","v":0},{"$f":"'III Plan Rates'!E212","v":0},{"$f":"'III Plan Rates'!F212","v":0},{"$f":"'III Plan Rates'!G212","v":0},{"$f":"'III Plan Rates'!J212","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(I209:Q209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(T209:AB209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(AP209:AX209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(BA209:BI209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(BW209:CE209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(CH209:CP209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(DD209:DL209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA212*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP212>0,SUMPRODUCT(DO209:DW209,'III Plan Rates'!$AG212:$AO212)/'III Plan Rates'!$AP212,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A213","v":"Plan 196"},{"$f":"'III Plan Rates'!B213","v":0},{"$f":"'III Plan Rates'!D213","v":0},{"$f":"'III Plan Rates'!E213","v":0},{"$f":"'III Plan Rates'!F213","v":0},{"$f":"'III Plan Rates'!G213","v":0},{"$f":"'III Plan Rates'!J213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(I210:Q210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(T210:AB210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(AP210:AX210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(BA210:BI210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(BW210:CE210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(CH210:CP210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(DD210:DL210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA213*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP213>0,SUMPRODUCT(DO210:DW210,'III Plan Rates'!$AG213:$AO213)/'III Plan Rates'!$AP213,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A214","v":"Plan 197"},{"$f":"'III Plan Rates'!B214","v":0},{"$f":"'III Plan Rates'!D214","v":0},{"$f":"'III Plan Rates'!E214","v":0},{"$f":"'III Plan Rates'!F214","v":0},{"$f":"'III Plan Rates'!G214","v":0},{"$f":"'III Plan Rates'!J214","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(I211:Q211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(T211:AB211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(AP211:AX211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(BA211:BI211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(BW211:CE211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(CH211:CP211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(DD211:DL211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA214*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP214>0,SUMPRODUCT(DO211:DW211,'III Plan Rates'!$AG214:$AO214)/'III Plan Rates'!$AP214,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A215","v":"Plan 198"},{"$f":"'III Plan Rates'!B215","v":0},{"$f":"'III Plan Rates'!D215","v":0},{"$f":"'III Plan Rates'!E215","v":0},{"$f":"'III Plan Rates'!F215","v":0},{"$f":"'III Plan Rates'!G215","v":0},{"$f":"'III Plan Rates'!J215","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(I212:Q212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(T212:AB212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(AP212:AX212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(BA212:BI212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(BW212:CE212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(CH212:CP212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(DD212:DL212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA215*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP215>0,SUMPRODUCT(DO212:DW212,'III Plan Rates'!$AG215:$AO215)/'III Plan Rates'!$AP215,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A216","v":"Plan 199"},{"$f":"'III Plan Rates'!B216","v":0},{"$f":"'III Plan Rates'!D216","v":0},{"$f":"'III Plan Rates'!E216","v":0},{"$f":"'III Plan Rates'!F216","v":0},{"$f":"'III Plan Rates'!G216","v":0},{"$f":"'III Plan Rates'!J216","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(I213:Q213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(T213:AB213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(AP213:AX213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(BA213:BI213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(BW213:CE213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(CH213:CP213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(DD213:DL213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA216*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP216>0,SUMPRODUCT(DO213:DW213,'III Plan Rates'!$AG216:$AO216)/'III Plan Rates'!$AP216,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A217","v":"Plan 200"},{"$f":"'III Plan Rates'!B217","v":0},{"$f":"'III Plan Rates'!D217","v":0},{"$f":"'III Plan Rates'!E217","v":0},{"$f":"'III Plan Rates'!F217","v":0},{"$f":"'III Plan Rates'!G217","v":0},{"$f":"'III Plan Rates'!J217","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(I214:Q214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(T214:AB214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"IF(AND(I214>0,T214>0),T214/I214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J214>0,U214>0),U214/J214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K214>0,V214>0),V214/K214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L214>0,W214>0),W214/L214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M214>0,X214>0),X214/M214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N214>0,Y214>0),Y214/N214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O214>0,Z214>0),Z214/O214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P214>0,AA214>0),AA214/P214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q214>0,AB214>0),AB214/Q214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R214>0,AC214>0),AC214/R214-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(AP214:AX214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(BA214:BI214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"IF(AND(AP214>0,BA214>0),BA214/AP214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AQ214>0,BB214>0),BB214/AQ214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AR214>0,BC214>0),BC214/AR214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AS214>0,BD214>0),BD214/AS214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AT214>0,BE214>0),BE214/AT214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AU214>0,BF214>0),BF214/AU214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AV214>0,BG214>0),BG214/AV214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AW214>0,BH214>0),BH214/AW214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX214>0,BI214>0),BI214/AX214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AY214>0,BJ214>0),BJ214/AY214-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(BW214:CE214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(CH214:CP214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"IF(AND(BW214>0,CH214>0),CH214/BW214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BX214>0,CI214>0),CI214/BX214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BY214>0,CJ214>0),CJ214/BY214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BZ214>0,CK214>0),CK214/BZ214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CA214>0,CL214>0),CL214/CA214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CB214>0,CM214>0),CM214/CB214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CC214>0,CN214>0),CN214/CC214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CD214>0,CO214>0),CO214/CD214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CE214>0,CP214>0),CP214/CE214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CF214>0,CQ214>0),CQ214/CF214-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(DD214:DL214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA217*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP217>0,SUMPRODUCT(DO214:DW214,'III Plan Rates'!$AG217:$AO217)/'III Plan Rates'!$AP217,0)","v":0},null,{"$f":"IF(AND(DD214>0,DO214>0),DO214/DD214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DE214>0,DP214>0),DP214/DE214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DF214>0,DQ214>0),DQ214/DF214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DG214>0,DR214>0),DR214/DG214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DH214>0,DS214>0),DS214/DH214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DI214>0,DT214>0),DT214/DI214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DJ214>0,DU214>0),DU214/DJ214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DK214>0,DV214>0),DV214/DK214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DL214>0,DW214>0),DW214/DL214-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DM214>0,DX214>0),DX214/DM214-1,\"\")","v":""}]
[{"$f":"'III Plan Rates'!A218","v":"Plan 201"},{"$f":"'III Plan Rates'!B218","v":0},{"$f":"'III Plan Rates'!D218","v":0},{"$f":"'III Plan Rates'!E218","v":0},{"$f":"'III Plan Rates'!F218","v":0},{"$f":"'III Plan Rates'!G218","v":0},{"$f":"'III Plan Rates'!J218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(I215:Q215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(T215:AB215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(AP215:AX215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(BA215:BI215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(BW215:CE215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(CH215:CP215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(DD215:DL215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA218*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP218>0,SUMPRODUCT(DO215:DW215,'III Plan Rates'!$AG218:$AO218)/'III Plan Rates'!$AP218,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A219","v":"Plan 202"},{"$f":"'III Plan Rates'!B219","v":0},{"$f":"'III Plan Rates'!D219","v":0},{"$f":"'III Plan Rates'!E219","v":0},{"$f":"'III Plan Rates'!F219","v":0},{"$f":"'III Plan Rates'!G219","v":0},{"$f":"'III Plan Rates'!J219","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(I216:Q216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(T216:AB216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(AP216:AX216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(BA216:BI216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(BW216:CE216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(CH216:CP216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(DD216:DL216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA219*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP219>0,SUMPRODUCT(DO216:DW216,'III Plan Rates'!$AG219:$AO219)/'III Plan Rates'!$AP219,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A220","v":"Plan 203"},{"$f":"'III Plan Rates'!B220","v":0},{"$f":"'III Plan Rates'!D220","v":0},{"$f":"'III Plan Rates'!E220","v":0},{"$f":"'III Plan Rates'!F220","v":0},{"$f":"'III Plan Rates'!G220","v":0},{"$f":"'III Plan Rates'!J220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(I217:Q217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(T217:AB217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(AP217:AX217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(BA217:BI217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(BW217:CE217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(CH217:CP217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(DD217:DL217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA220*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP220>0,SUMPRODUCT(DO217:DW217,'III Plan Rates'!$AG220:$AO220)/'III Plan Rates'!$AP220,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A221","v":"Plan 204"},{"$f":"'III Plan Rates'!B221","v":0},{"$f":"'III Plan Rates'!D221","v":0},{"$f":"'III Plan Rates'!E221","v":0},{"$f":"'III Plan Rates'!F221","v":0},{"$f":"'III Plan Rates'!G221","v":0},{"$f":"'III Plan Rates'!J221","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(I218:Q218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(T218:AB218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(AP218:AX218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(BA218:BI218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(BW218:CE218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(CH218:CP218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(DD218:DL218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA221*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP221>0,SUMPRODUCT(DO218:DW218,'III Plan Rates'!$AG221:$AO221)/'III Plan Rates'!$AP221,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A222","v":"Plan 205"},{"$f":"'III Plan Rates'!B222","v":0},{"$f":"'III Plan Rates'!D222","v":0},{"$f":"'III Plan Rates'!E222","v":0},{"$f":"'III Plan Rates'!F222","v":0},{"$f":"'III Plan Rates'!G222","v":0},{"$f":"'III Plan Rates'!J222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(I219:Q219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(T219:AB219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(AP219:AX219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(BA219:BI219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(BW219:CE219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(CH219:CP219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(DD219:DL219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA222*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP222>0,SUMPRODUCT(DO219:DW219,'III Plan Rates'!$AG222:$AO222)/'III Plan Rates'!$AP222,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A223","v":"Plan 206"},{"$f":"'III Plan Rates'!B223","v":0},{"$f":"'III Plan Rates'!D223","v":0},{"$f":"'III Plan Rates'!E223","v":0},{"$f":"'III Plan Rates'!F223","v":0},{"$f":"'III Plan Rates'!G223","v":0},{"$f":"'III Plan Rates'!J223","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(I220:Q220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(T220:AB220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(AP220:AX220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(BA220:BI220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(BW220:CE220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(CH220:CP220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(DD220:DL220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA223*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP223>0,SUMPRODUCT(DO220:DW220,'III Plan Rates'!$AG223:$AO223)/'III Plan Rates'!$AP223,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A224","v":"Plan 207"},{"$f":"'III Plan Rates'!B224","v":0},{"$f":"'III Plan Rates'!D224","v":0},{"$f":"'III Plan Rates'!E224","v":0},{"$f":"'III Plan Rates'!F224","v":0},{"$f":"'III Plan Rates'!G224","v":0},{"$f":"'III Plan Rates'!J224","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(I221:Q221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(T221:AB221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(AP221:AX221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(BA221:BI221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(BW221:CE221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(CH221:CP221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(DD221:DL221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA224*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP224>0,SUMPRODUCT(DO221:DW221,'III Plan Rates'!$AG224:$AO224)/'III Plan Rates'!$AP224,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A225","v":"Plan 208"},{"$f":"'III Plan Rates'!B225","v":0},{"$f":"'III Plan Rates'!D225","v":0},{"$f":"'III Plan Rates'!E225","v":0},{"$f":"'III Plan Rates'!F225","v":0},{"$f":"'III Plan Rates'!G225","v":0},{"$f":"'III Plan Rates'!J225","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(I222:Q222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(T222:AB222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(AP222:AX222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(BA222:BI222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(BW222:CE222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(CH222:CP222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(DD222:DL222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA225*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP225>0,SUMPRODUCT(DO222:DW222,'III Plan Rates'!$AG225:$AO225)/'III Plan Rates'!$AP225,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A226","v":"Plan 209"},{"$f":"'III Plan Rates'!B226","v":0},{"$f":"'III Plan Rates'!D226","v":0},{"$f":"'III Plan Rates'!E226","v":0},{"$f":"'III Plan Rates'!F226","v":0},{"$f":"'III Plan Rates'!G226","v":0},{"$f":"'III Plan Rates'!J226","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(I223:Q223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(T223:AB223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(AP223:AX223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(BA223:BI223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(BW223:CE223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(CH223:CP223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(DD223:DL223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA226*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP226>0,SUMPRODUCT(DO223:DW223,'III Plan Rates'!$AG226:$AO226)/'III Plan Rates'!$AP226,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A227","v":"Plan 210"},{"$f":"'III Plan Rates'!B227","v":0},{"$f":"'III Plan Rates'!D227","v":0},{"$f":"'III Plan Rates'!E227","v":0},{"$f":"'III Plan Rates'!F227","v":0},{"$f":"'III Plan Rates'!G227","v":0},{"$f":"'III Plan Rates'!J227","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(I224:Q224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(T224:AB224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(AP224:AX224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(BA224:BI224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(BW224:CE224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(CH224:CP224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(DD224:DL224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA227*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP227>0,SUMPRODUCT(DO224:DW224,'III Plan Rates'!$AG227:$AO227)/'III Plan Rates'!$AP227,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A228","v":"Plan 211"},{"$f":"'III Plan Rates'!B228","v":0},{"$f":"'III Plan Rates'!D228","v":0},{"$f":"'III Plan Rates'!E228","v":0},{"$f":"'III Plan Rates'!F228","v":0},{"$f":"'III Plan Rates'!G228","v":0},{"$f":"'III Plan Rates'!J228","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(I225:Q225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(T225:AB225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(AP225:AX225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(BA225:BI225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(BW225:CE225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(CH225:CP225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(DD225:DL225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA228*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP228>0,SUMPRODUCT(DO225:DW225,'III Plan Rates'!$AG228:$AO228)/'III Plan Rates'!$AP228,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A229","v":"Plan 212"},{"$f":"'III Plan Rates'!B229","v":0},{"$f":"'III Plan Rates'!D229","v":0},{"$f":"'III Plan Rates'!E229","v":0},{"$f":"'III Plan Rates'!F229","v":0},{"$f":"'III Plan Rates'!G229","v":0},{"$f":"'III Plan Rates'!J229","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(I226:Q226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(T226:AB226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(AP226:AX226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(BA226:BI226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(BW226:CE226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(CH226:CP226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(DD226:DL226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA229*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP229>0,SUMPRODUCT(DO226:DW226,'III Plan Rates'!$AG229:$AO229)/'III Plan Rates'!$AP229,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A230","v":"Plan 213"},{"$f":"'III Plan Rates'!B230","v":0},{"$f":"'III Plan Rates'!D230","v":0},{"$f":"'III Plan Rates'!E230","v":0},{"$f":"'III Plan Rates'!F230","v":0},{"$f":"'III Plan Rates'!G230","v":0},{"$f":"'III Plan Rates'!J230","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(I227:Q227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(T227:AB227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(AP227:AX227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(BA227:BI227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(BW227:CE227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(CH227:CP227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(DD227:DL227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA230*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP230>0,SUMPRODUCT(DO227:DW227,'III Plan Rates'!$AG230:$AO230)/'III Plan Rates'!$AP230,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A231","v":"Plan 214"},{"$f":"'III Plan Rates'!B231","v":0},{"$f":"'III Plan Rates'!D231","v":0},{"$f":"'III Plan Rates'!E231","v":0},{"$f":"'III Plan Rates'!F231","v":0},{"$f":"'III Plan Rates'!G231","v":0},{"$f":"'III Plan Rates'!J231","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(I228:Q228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(T228:AB228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(AP228:AX228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(BA228:BI228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(BW228:CE228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(CH228:CP228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(DD228:DL228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA231*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP231>0,SUMPRODUCT(DO228:DW228,'III Plan Rates'!$AG231:$AO231)/'III Plan Rates'!$AP231,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A232","v":"Plan 215"},{"$f":"'III Plan Rates'!B232","v":0},{"$f":"'III Plan Rates'!D232","v":0},{"$f":"'III Plan Rates'!E232","v":0},{"$f":"'III Plan Rates'!F232","v":0},{"$f":"'III Plan Rates'!G232","v":0},{"$f":"'III Plan Rates'!J232","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(I229:Q229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(T229:AB229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(AP229:AX229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(BA229:BI229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(BW229:CE229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(CH229:CP229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(DD229:DL229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA232*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP232>0,SUMPRODUCT(DO229:DW229,'III Plan Rates'!$AG232:$AO232)/'III Plan Rates'!$AP232,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A233","v":"Plan 216"},{"$f":"'III Plan Rates'!B233","v":0},{"$f":"'III Plan Rates'!D233","v":0},{"$f":"'III Plan Rates'!E233","v":0},{"$f":"'III Plan Rates'!F233","v":0},{"$f":"'III Plan Rates'!G233","v":0},{"$f":"'III Plan Rates'!J233","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(I230:Q230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(T230:AB230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(AP230:AX230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(BA230:BI230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(BW230:CE230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(CH230:CP230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(DD230:DL230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA233*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP233>0,SUMPRODUCT(DO230:DW230,'III Plan Rates'!$AG233:$AO233)/'III Plan Rates'!$AP233,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A234","v":"Plan 217"},{"$f":"'III Plan Rates'!B234","v":0},{"$f":"'III Plan Rates'!D234","v":0},{"$f":"'III Plan Rates'!E234","v":0},{"$f":"'III Plan Rates'!F234","v":0},{"$f":"'III Plan Rates'!G234","v":0},{"$f":"'III Plan Rates'!J234","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(I231:Q231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(T231:AB231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(AP231:AX231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(BA231:BI231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(BW231:CE231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(CH231:CP231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(DD231:DL231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA234*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP234>0,SUMPRODUCT(DO231:DW231,'III Plan Rates'!$AG234:$AO234)/'III Plan Rates'!$AP234,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A235","v":"Plan 218"},{"$f":"'III Plan Rates'!B235","v":0},{"$f":"'III Plan Rates'!D235","v":0},{"$f":"'III Plan Rates'!E235","v":0},{"$f":"'III Plan Rates'!F235","v":0},{"$f":"'III Plan Rates'!G235","v":0},{"$f":"'III Plan Rates'!J235","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(I232:Q232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(T232:AB232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(AP232:AX232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(BA232:BI232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(BW232:CE232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(CH232:CP232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(DD232:DL232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA235*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP235>0,SUMPRODUCT(DO232:DW232,'III Plan Rates'!$AG235:$AO235)/'III Plan Rates'!$AP235,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A236","v":"Plan 219"},{"$f":"'III Plan Rates'!B236","v":0},{"$f":"'III Plan Rates'!D236","v":0},{"$f":"'III Plan Rates'!E236","v":0},{"$f":"'III Plan Rates'!F236","v":0},{"$f":"'III Plan Rates'!G236","v":0},{"$f":"'III Plan Rates'!J236","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(I233:Q233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(T233:AB233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(AP233:AX233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(BA233:BI233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(BW233:CE233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(CH233:CP233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(DD233:DL233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA236*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP236>0,SUMPRODUCT(DO233:DW233,'III Plan Rates'!$AG236:$AO236)/'III Plan Rates'!$AP236,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A237","v":"Plan 220"},{"$f":"'III Plan Rates'!B237","v":0},{"$f":"'III Plan Rates'!D237","v":0},{"$f":"'III Plan Rates'!E237","v":0},{"$f":"'III Plan Rates'!F237","v":0},{"$f":"'III Plan Rates'!G237","v":0},{"$f":"'III Plan Rates'!J237","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(I234:Q234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(T234:AB234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(AP234:AX234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(BA234:BI234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(BW234:CE234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(CH234:CP234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(DD234:DL234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA237*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP237>0,SUMPRODUCT(DO234:DW234,'III Plan Rates'!$AG237:$AO237)/'III Plan Rates'!$AP237,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A238","v":"Plan 221"},{"$f":"'III Plan Rates'!B238","v":0},{"$f":"'III Plan Rates'!D238","v":0},{"$f":"'III Plan Rates'!E238","v":0},{"$f":"'III Plan Rates'!F238","v":0},{"$f":"'III Plan Rates'!G238","v":0},{"$f":"'III Plan Rates'!J238","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(I235:Q235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(T235:AB235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(AP235:AX235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(BA235:BI235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(BW235:CE235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(CH235:CP235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(DD235:DL235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA238*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP238>0,SUMPRODUCT(DO235:DW235,'III Plan Rates'!$AG238:$AO238)/'III Plan Rates'!$AP238,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A239","v":"Plan 222"},{"$f":"'III Plan Rates'!B239","v":0},{"$f":"'III Plan Rates'!D239","v":0},{"$f":"'III Plan Rates'!E239","v":0},{"$f":"'III Plan Rates'!F239","v":0},{"$f":"'III Plan Rates'!G239","v":0},{"$f":"'III Plan Rates'!J239","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(I236:Q236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(T236:AB236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(AP236:AX236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(BA236:BI236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(BW236:CE236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(CH236:CP236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(DD236:DL236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA239*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP239>0,SUMPRODUCT(DO236:DW236,'III Plan Rates'!$AG239:$AO239)/'III Plan Rates'!$AP239,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A240","v":"Plan 223"},{"$f":"'III Plan Rates'!B240","v":0},{"$f":"'III Plan Rates'!D240","v":0},{"$f":"'III Plan Rates'!E240","v":0},{"$f":"'III Plan Rates'!F240","v":0},{"$f":"'III Plan Rates'!G240","v":0},{"$f":"'III Plan Rates'!J240","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(I237:Q237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(T237:AB237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(AP237:AX237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(BA237:BI237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(BW237:CE237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(CH237:CP237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(DD237:DL237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA240*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP240>0,SUMPRODUCT(DO237:DW237,'III Plan Rates'!$AG240:$AO240)/'III Plan Rates'!$AP240,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A241","v":"Plan 224"},{"$f":"'III Plan Rates'!B241","v":0},{"$f":"'III Plan Rates'!D241","v":0},{"$f":"'III Plan Rates'!E241","v":0},{"$f":"'III Plan Rates'!F241","v":0},{"$f":"'III Plan Rates'!G241","v":0},{"$f":"'III Plan Rates'!J241","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(I238:Q238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(T238:AB238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(AP238:AX238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(BA238:BI238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(BW238:CE238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(CH238:CP238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(DD238:DL238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA241*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP241>0,SUMPRODUCT(DO238:DW238,'III Plan Rates'!$AG241:$AO241)/'III Plan Rates'!$AP241,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A242","v":"Plan 225"},{"$f":"'III Plan Rates'!B242","v":0},{"$f":"'III Plan Rates'!D242","v":0},{"$f":"'III Plan Rates'!E242","v":0},{"$f":"'III Plan Rates'!F242","v":0},{"$f":"'III Plan Rates'!G242","v":0},{"$f":"'III Plan Rates'!J242","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(I239:Q239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(T239:AB239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(AP239:AX239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(BA239:BI239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(BW239:CE239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(CH239:CP239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(DD239:DL239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA242*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP242>0,SUMPRODUCT(DO239:DW239,'III Plan Rates'!$AG242:$AO242)/'III Plan Rates'!$AP242,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A243","v":"Plan 226"},{"$f":"'III Plan Rates'!B243","v":0},{"$f":"'III Plan Rates'!D243","v":0},{"$f":"'III Plan Rates'!E243","v":0},{"$f":"'III Plan Rates'!F243","v":0},{"$f":"'III Plan Rates'!G243","v":0},{"$f":"'III Plan Rates'!J243","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(I240:Q240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(T240:AB240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(AP240:AX240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(BA240:BI240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(BW240:CE240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(CH240:CP240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(DD240:DL240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA243*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP243>0,SUMPRODUCT(DO240:DW240,'III Plan Rates'!$AG243:$AO243)/'III Plan Rates'!$AP243,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A244","v":"Plan 227"},{"$f":"'III Plan Rates'!B244","v":0},{"$f":"'III Plan Rates'!D244","v":0},{"$f":"'III Plan Rates'!E244","v":0},{"$f":"'III Plan Rates'!F244","v":0},{"$f":"'III Plan Rates'!G244","v":0},{"$f":"'III Plan Rates'!J244","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(I241:Q241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(T241:AB241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(AP241:AX241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(BA241:BI241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(BW241:CE241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(CH241:CP241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(DD241:DL241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA244*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP244>0,SUMPRODUCT(DO241:DW241,'III Plan Rates'!$AG244:$AO244)/'III Plan Rates'!$AP244,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A245","v":"Plan 228"},{"$f":"'III Plan Rates'!B245","v":0},{"$f":"'III Plan Rates'!D245","v":0},{"$f":"'III Plan Rates'!E245","v":0},{"$f":"'III Plan Rates'!F245","v":0},{"$f":"'III Plan Rates'!G245","v":0},{"$f":"'III Plan Rates'!J245","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(I242:Q242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(T242:AB242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(AP242:AX242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(BA242:BI242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(BW242:CE242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(CH242:CP242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(DD242:DL242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA245*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP245>0,SUMPRODUCT(DO242:DW242,'III Plan Rates'!$AG245:$AO245)/'III Plan Rates'!$AP245,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A246","v":"Plan 229"},{"$f":"'III Plan Rates'!B246","v":0},{"$f":"'III Plan Rates'!D246","v":0},{"$f":"'III Plan Rates'!E246","v":0},{"$f":"'III Plan Rates'!F246","v":0},{"$f":"'III Plan Rates'!G246","v":0},{"$f":"'III Plan Rates'!J246","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(I243:Q243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(T243:AB243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(AP243:AX243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(BA243:BI243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(BW243:CE243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(CH243:CP243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(DD243:DL243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA246*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP246>0,SUMPRODUCT(DO243:DW243,'III Plan Rates'!$AG246:$AO246)/'III Plan Rates'!$AP246,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A247","v":"Plan 230"},{"$f":"'III Plan Rates'!B247","v":0},{"$f":"'III Plan Rates'!D247","v":0},{"$f":"'III Plan Rates'!E247","v":0},{"$f":"'III Plan Rates'!F247","v":0},{"$f":"'III Plan Rates'!G247","v":0},{"$f":"'III Plan Rates'!J247","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(I244:Q244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(T244:AB244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(AP244:AX244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(BA244:BI244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(BW244:CE244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(CH244:CP244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(DD244:DL244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA247*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP247>0,SUMPRODUCT(DO244:DW244,'III Plan Rates'!$AG247:$AO247)/'III Plan Rates'!$AP247,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A248","v":"Plan 231"},{"$f":"'III Plan Rates'!B248","v":0},{"$f":"'III Plan Rates'!D248","v":0},{"$f":"'III Plan Rates'!E248","v":0},{"$f":"'III Plan Rates'!F248","v":0},{"$f":"'III Plan Rates'!G248","v":0},{"$f":"'III Plan Rates'!J248","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(I245:Q245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(T245:AB245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(AP245:AX245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(BA245:BI245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(BW245:CE245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(CH245:CP245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(DD245:DL245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA248*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP248>0,SUMPRODUCT(DO245:DW245,'III Plan Rates'!$AG248:$AO248)/'III Plan Rates'!$AP248,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A249","v":"Plan 232"},{"$f":"'III Plan Rates'!B249","v":0},{"$f":"'III Plan Rates'!D249","v":0},{"$f":"'III Plan Rates'!E249","v":0},{"$f":"'III Plan Rates'!F249","v":0},{"$f":"'III Plan Rates'!G249","v":0},{"$f":"'III Plan Rates'!J249","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(I246:Q246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(T246:AB246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(AP246:AX246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(BA246:BI246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(BW246:CE246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(CH246:CP246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(DD246:DL246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA249*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP249>0,SUMPRODUCT(DO246:DW246,'III Plan Rates'!$AG249:$AO249)/'III Plan Rates'!$AP249,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A250","v":"Plan 233"},{"$f":"'III Plan Rates'!B250","v":0},{"$f":"'III Plan Rates'!D250","v":0},{"$f":"'III Plan Rates'!E250","v":0},{"$f":"'III Plan Rates'!F250","v":0},{"$f":"'III Plan Rates'!G250","v":0},{"$f":"'III Plan Rates'!J250","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(I247:Q247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(T247:AB247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(AP247:AX247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(BA247:BI247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(BW247:CE247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(CH247:CP247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(DD247:DL247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA250*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP250>0,SUMPRODUCT(DO247:DW247,'III Plan Rates'!$AG250:$AO250)/'III Plan Rates'!$AP250,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A251","v":"Plan 234"},{"$f":"'III Plan Rates'!B251","v":0},{"$f":"'III Plan Rates'!D251","v":0},{"$f":"'III Plan Rates'!E251","v":0},{"$f":"'III Plan Rates'!F251","v":0},{"$f":"'III Plan Rates'!G251","v":0},{"$f":"'III Plan Rates'!J251","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(I248:Q248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(T248:AB248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(AP248:AX248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(BA248:BI248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(BW248:CE248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(CH248:CP248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(DD248:DL248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA251*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP251>0,SUMPRODUCT(DO248:DW248,'III Plan Rates'!$AG251:$AO251)/'III Plan Rates'!$AP251,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A252","v":"Plan 235"},{"$f":"'III Plan Rates'!B252","v":0},{"$f":"'III Plan Rates'!D252","v":0},{"$f":"'III Plan Rates'!E252","v":0},{"$f":"'III Plan Rates'!F252","v":0},{"$f":"'III Plan Rates'!G252","v":0},{"$f":"'III Plan Rates'!J252","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(I249:Q249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(T249:AB249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(AP249:AX249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(BA249:BI249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(BW249:CE249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(CH249:CP249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(DD249:DL249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA252*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP252>0,SUMPRODUCT(DO249:DW249,'III Plan Rates'!$AG252:$AO252)/'III Plan Rates'!$AP252,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A253","v":"Plan 236"},{"$f":"'III Plan Rates'!B253","v":0},{"$f":"'III Plan Rates'!D253","v":0},{"$f":"'III Plan Rates'!E253","v":0},{"$f":"'III Plan Rates'!F253","v":0},{"$f":"'III Plan Rates'!G253","v":0},{"$f":"'III Plan Rates'!J253","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(I250:Q250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(T250:AB250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(AP250:AX250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(BA250:BI250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(BW250:CE250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(CH250:CP250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(DD250:DL250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA253*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP253>0,SUMPRODUCT(DO250:DW250,'III Plan Rates'!$AG253:$AO253)/'III Plan Rates'!$AP253,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A254","v":"Plan 237"},{"$f":"'III Plan Rates'!B254","v":0},{"$f":"'III Plan Rates'!D254","v":0},{"$f":"'III Plan Rates'!E254","v":0},{"$f":"'III Plan Rates'!F254","v":0},{"$f":"'III Plan Rates'!G254","v":0},{"$f":"'III Plan Rates'!J254","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(I251:Q251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(T251:AB251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(AP251:AX251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(BA251:BI251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(BW251:CE251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(CH251:CP251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(DD251:DL251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA254*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP254>0,SUMPRODUCT(DO251:DW251,'III Plan Rates'!$AG254:$AO254)/'III Plan Rates'!$AP254,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A255","v":"Plan 238"},{"$f":"'III Plan Rates'!B255","v":0},{"$f":"'III Plan Rates'!D255","v":0},{"$f":"'III Plan Rates'!E255","v":0},{"$f":"'III Plan Rates'!F255","v":0},{"$f":"'III Plan Rates'!G255","v":0},{"$f":"'III Plan Rates'!J255","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(I252:Q252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(T252:AB252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(AP252:AX252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(BA252:BI252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(BW252:CE252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(CH252:CP252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(DD252:DL252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA255*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP255>0,SUMPRODUCT(DO252:DW252,'III Plan Rates'!$AG255:$AO255)/'III Plan Rates'!$AP255,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A256","v":"Plan 239"},{"$f":"'III Plan Rates'!B256","v":0},{"$f":"'III Plan Rates'!D256","v":0},{"$f":"'III Plan Rates'!E256","v":0},{"$f":"'III Plan Rates'!F256","v":0},{"$f":"'III Plan Rates'!G256","v":0},{"$f":"'III Plan Rates'!J256","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(I253:Q253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(T253:AB253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(AP253:AX253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(BA253:BI253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(BW253:CE253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(CH253:CP253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(DD253:DL253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA256*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP256>0,SUMPRODUCT(DO253:DW253,'III Plan Rates'!$AG256:$AO256)/'III Plan Rates'!$AP256,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A257","v":"Plan 240"},{"$f":"'III Plan Rates'!B257","v":0},{"$f":"'III Plan Rates'!D257","v":0},{"$f":"'III Plan Rates'!E257","v":0},{"$f":"'III Plan Rates'!F257","v":0},{"$f":"'III Plan Rates'!G257","v":0},{"$f":"'III Plan Rates'!J257","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(I254:Q254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(T254:AB254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(AP254:AX254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(BA254:BI254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(BW254:CE254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(CH254:CP254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(DD254:DL254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA257*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP257>0,SUMPRODUCT(DO254:DW254,'III Plan Rates'!$AG257:$AO257)/'III Plan Rates'!$AP257,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A258","v":"Plan 241"},{"$f":"'III Plan Rates'!B258","v":0},{"$f":"'III Plan Rates'!D258","v":0},{"$f":"'III Plan Rates'!E258","v":0},{"$f":"'III Plan Rates'!F258","v":0},{"$f":"'III Plan Rates'!G258","v":0},{"$f":"'III Plan Rates'!J258","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(I255:Q255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(T255:AB255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(AP255:AX255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(BA255:BI255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(BW255:CE255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(CH255:CP255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(DD255:DL255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA258*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP258>0,SUMPRODUCT(DO255:DW255,'III Plan Rates'!$AG258:$AO258)/'III Plan Rates'!$AP258,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A259","v":"Plan 242"},{"$f":"'III Plan Rates'!B259","v":0},{"$f":"'III Plan Rates'!D259","v":0},{"$f":"'III Plan Rates'!E259","v":0},{"$f":"'III Plan Rates'!F259","v":0},{"$f":"'III Plan Rates'!G259","v":0},{"$f":"'III Plan Rates'!J259","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(I256:Q256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(T256:AB256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(AP256:AX256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(BA256:BI256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(BW256:CE256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(CH256:CP256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(DD256:DL256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA259*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP259>0,SUMPRODUCT(DO256:DW256,'III Plan Rates'!$AG259:$AO259)/'III Plan Rates'!$AP259,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A260","v":"Plan 243"},{"$f":"'III Plan Rates'!B260","v":0},{"$f":"'III Plan Rates'!D260","v":0},{"$f":"'III Plan Rates'!E260","v":0},{"$f":"'III Plan Rates'!F260","v":0},{"$f":"'III Plan Rates'!G260","v":0},{"$f":"'III Plan Rates'!J260","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(I257:Q257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(T257:AB257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(AP257:AX257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(BA257:BI257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(BW257:CE257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(CH257:CP257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(DD257:DL257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA260*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP260>0,SUMPRODUCT(DO257:DW257,'III Plan Rates'!$AG260:$AO260)/'III Plan Rates'!$AP260,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A261","v":"Plan 244"},{"$f":"'III Plan Rates'!B261","v":0},{"$f":"'III Plan Rates'!D261","v":0},{"$f":"'III Plan Rates'!E261","v":0},{"$f":"'III Plan Rates'!F261","v":0},{"$f":"'III Plan Rates'!G261","v":0},{"$f":"'III Plan Rates'!J261","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(I258:Q258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(T258:AB258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(AP258:AX258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(BA258:BI258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(BW258:CE258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(CH258:CP258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(DD258:DL258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA261*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP261>0,SUMPRODUCT(DO258:DW258,'III Plan Rates'!$AG261:$AO261)/'III Plan Rates'!$AP261,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A262","v":"Plan 245"},{"$f":"'III Plan Rates'!B262","v":0},{"$f":"'III Plan Rates'!D262","v":0},{"$f":"'III Plan Rates'!E262","v":0},{"$f":"'III Plan Rates'!F262","v":0},{"$f":"'III Plan Rates'!G262","v":0},{"$f":"'III Plan Rates'!J262","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(I259:Q259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(T259:AB259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(AP259:AX259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(BA259:BI259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(BW259:CE259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(CH259:CP259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(DD259:DL259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA262*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP262>0,SUMPRODUCT(DO259:DW259,'III Plan Rates'!$AG262:$AO262)/'III Plan Rates'!$AP262,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A263","v":"Plan 246"},{"$f":"'III Plan Rates'!B263","v":0},{"$f":"'III Plan Rates'!D263","v":0},{"$f":"'III Plan Rates'!E263","v":0},{"$f":"'III Plan Rates'!F263","v":0},{"$f":"'III Plan Rates'!G263","v":0},{"$f":"'III Plan Rates'!J263","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(I260:Q260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(T260:AB260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(AP260:AX260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(BA260:BI260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(BW260:CE260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(CH260:CP260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(DD260:DL260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA263*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP263>0,SUMPRODUCT(DO260:DW260,'III Plan Rates'!$AG263:$AO263)/'III Plan Rates'!$AP263,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A264","v":"Plan 247"},{"$f":"'III Plan Rates'!B264","v":0},{"$f":"'III Plan Rates'!D264","v":0},{"$f":"'III Plan Rates'!E264","v":0},{"$f":"'III Plan Rates'!F264","v":0},{"$f":"'III Plan Rates'!G264","v":0},{"$f":"'III Plan Rates'!J264","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(I261:Q261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(T261:AB261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(AP261:AX261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(BA261:BI261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(BW261:CE261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(CH261:CP261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(DD261:DL261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA264*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP264>0,SUMPRODUCT(DO261:DW261,'III Plan Rates'!$AG264:$AO264)/'III Plan Rates'!$AP264,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A265","v":"Plan 248"},{"$f":"'III Plan Rates'!B265","v":0},{"$f":"'III Plan Rates'!D265","v":0},{"$f":"'III Plan Rates'!E265","v":0},{"$f":"'III Plan Rates'!F265","v":0},{"$f":"'III Plan Rates'!G265","v":0},{"$f":"'III Plan Rates'!J265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(I262:Q262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(T262:AB262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(AP262:AX262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(BA262:BI262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(BW262:CE262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(CH262:CP262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(DD262:DL262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA265*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP265>0,SUMPRODUCT(DO262:DW262,'III Plan Rates'!$AG265:$AO265)/'III Plan Rates'!$AP265,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A266","v":"Plan 249"},{"$f":"'III Plan Rates'!B266","v":0},{"$f":"'III Plan Rates'!D266","v":0},{"$f":"'III Plan Rates'!E266","v":0},{"$f":"'III Plan Rates'!F266","v":0},{"$f":"'III Plan Rates'!G266","v":0},{"$f":"'III Plan Rates'!J266","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(I263:Q263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(T263:AB263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(AP263:AX263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(BA263:BI263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(BW263:CE263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(CH263:CP263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(DD263:DL263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA266*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP266>0,SUMPRODUCT(DO263:DW263,'III Plan Rates'!$AG266:$AO266)/'III Plan Rates'!$AP266,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A267","v":"Plan 250"},{"$f":"'III Plan Rates'!B267","v":0},{"$f":"'III Plan Rates'!D267","v":0},{"$f":"'III Plan Rates'!E267","v":0},{"$f":"'III Plan Rates'!F267","v":0},{"$f":"'III Plan Rates'!G267","v":0},{"$f":"'III Plan Rates'!J267","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(I264:Q264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(T264:AB264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(AP264:AX264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(BA264:BI264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(BW264:CE264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(CH264:CP264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(DD264:DL264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA267*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP267>0,SUMPRODUCT(DO264:DW264,'III Plan Rates'!$AG267:$AO267)/'III Plan Rates'!$AP267,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A268","v":"Plan 251"},{"$f":"'III Plan Rates'!B268","v":0},{"$f":"'III Plan Rates'!D268","v":0},{"$f":"'III Plan Rates'!E268","v":0},{"$f":"'III Plan Rates'!F268","v":0},{"$f":"'III Plan Rates'!G268","v":0},{"$f":"'III Plan Rates'!J268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(I265:Q265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(T265:AB265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(AP265:AX265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(BA265:BI265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(BW265:CE265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(CH265:CP265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(DD265:DL265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA268*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP268>0,SUMPRODUCT(DO265:DW265,'III Plan Rates'!$AG268:$AO268)/'III Plan Rates'!$AP268,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A269","v":"Plan 252"},{"$f":"'III Plan Rates'!B269","v":0},{"$f":"'III Plan Rates'!D269","v":0},{"$f":"'III Plan Rates'!E269","v":0},{"$f":"'III Plan Rates'!F269","v":0},{"$f":"'III Plan Rates'!G269","v":0},{"$f":"'III Plan Rates'!J269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(I266:Q266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(T266:AB266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(AP266:AX266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(BA266:BI266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(BW266:CE266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(CH266:CP266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(DD266:DL266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA269*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP269>0,SUMPRODUCT(DO266:DW266,'III Plan Rates'!$AG269:$AO269)/'III Plan Rates'!$AP269,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A270","v":"Plan 253"},{"$f":"'III Plan Rates'!B270","v":0},{"$f":"'III Plan Rates'!D270","v":0},{"$f":"'III Plan Rates'!E270","v":0},{"$f":"'III Plan Rates'!F270","v":0},{"$f":"'III Plan Rates'!G270","v":0},{"$f":"'III Plan Rates'!J270","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(I267:Q267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(T267:AB267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(AP267:AX267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(BA267:BI267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(BW267:CE267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(CH267:CP267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(DD267:DL267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA270*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP270>0,SUMPRODUCT(DO267:DW267,'III Plan Rates'!$AG270:$AO270)/'III Plan Rates'!$AP270,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A271","v":"Plan 254"},{"$f":"'III Plan Rates'!B271","v":0},{"$f":"'III Plan Rates'!D271","v":0},{"$f":"'III Plan Rates'!E271","v":0},{"$f":"'III Plan Rates'!F271","v":0},{"$f":"'III Plan Rates'!G271","v":0},{"$f":"'III Plan Rates'!J271","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(I268:Q268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(T268:AB268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(AP268:AX268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(BA268:BI268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(BW268:CE268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(CH268:CP268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(DD268:DL268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA271*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP271>0,SUMPRODUCT(DO268:DW268,'III Plan Rates'!$AG271:$AO271)/'III Plan Rates'!$AP271,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A272","v":"Plan 255"},{"$f":"'III Plan Rates'!B272","v":0},{"$f":"'III Plan Rates'!D272","v":0},{"$f":"'III Plan Rates'!E272","v":0},{"$f":"'III Plan Rates'!F272","v":0},{"$f":"'III Plan Rates'!G272","v":0},{"$f":"'III Plan Rates'!J272","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(I269:Q269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(T269:AB269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(AP269:AX269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(BA269:BI269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(BW269:CE269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(CH269:CP269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(DD269:DL269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA272*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP272>0,SUMPRODUCT(DO269:DW269,'III Plan Rates'!$AG272:$AO272)/'III Plan Rates'!$AP272,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A273","v":"Plan 256"},{"$f":"'III Plan Rates'!B273","v":0},{"$f":"'III Plan Rates'!D273","v":0},{"$f":"'III Plan Rates'!E273","v":0},{"$f":"'III Plan Rates'!F273","v":0},{"$f":"'III Plan Rates'!G273","v":0},{"$f":"'III Plan Rates'!J273","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(I270:Q270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(T270:AB270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(AP270:AX270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(BA270:BI270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(BW270:CE270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(CH270:CP270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(DD270:DL270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA273*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP273>0,SUMPRODUCT(DO270:DW270,'III Plan Rates'!$AG273:$AO273)/'III Plan Rates'!$AP273,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A274","v":"Plan 257"},{"$f":"'III Plan Rates'!B274","v":0},{"$f":"'III Plan Rates'!D274","v":0},{"$f":"'III Plan Rates'!E274","v":0},{"$f":"'III Plan Rates'!F274","v":0},{"$f":"'III Plan Rates'!G274","v":0},{"$f":"'III Plan Rates'!J274","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(I271:Q271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(T271:AB271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(AP271:AX271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(BA271:BI271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(BW271:CE271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(CH271:CP271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(DD271:DL271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA274*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP274>0,SUMPRODUCT(DO271:DW271,'III Plan Rates'!$AG274:$AO274)/'III Plan Rates'!$AP274,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A275","v":"Plan 258"},{"$f":"'III Plan Rates'!B275","v":0},{"$f":"'III Plan Rates'!D275","v":0},{"$f":"'III Plan Rates'!E275","v":0},{"$f":"'III Plan Rates'!F275","v":0},{"$f":"'III Plan Rates'!G275","v":0},{"$f":"'III Plan Rates'!J275","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(I272:Q272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(T272:AB272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(AP272:AX272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(BA272:BI272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(BW272:CE272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(CH272:CP272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(DD272:DL272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA275*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP275>0,SUMPRODUCT(DO272:DW272,'III Plan Rates'!$AG275:$AO275)/'III Plan Rates'!$AP275,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A276","v":"Plan 259"},{"$f":"'III Plan Rates'!B276","v":0},{"$f":"'III Plan Rates'!D276","v":0},{"$f":"'III Plan Rates'!E276","v":0},{"$f":"'III Plan Rates'!F276","v":0},{"$f":"'III Plan Rates'!G276","v":0},{"$f":"'III Plan Rates'!J276","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(I273:Q273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(T273:AB273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(AP273:AX273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(BA273:BI273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(BW273:CE273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(CH273:CP273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(DD273:DL273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA276*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP276>0,SUMPRODUCT(DO273:DW273,'III Plan Rates'!$AG276:$AO276)/'III Plan Rates'!$AP276,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A277","v":"Plan 260"},{"$f":"'III Plan Rates'!B277","v":0},{"$f":"'III Plan Rates'!D277","v":0},{"$f":"'III Plan Rates'!E277","v":0},{"$f":"'III Plan Rates'!F277","v":0},{"$f":"'III Plan Rates'!G277","v":0},{"$f":"'III Plan Rates'!J277","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(I274:Q274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(T274:AB274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(AP274:AX274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(BA274:BI274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(BW274:CE274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(CH274:CP274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(DD274:DL274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA277*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP277>0,SUMPRODUCT(DO274:DW274,'III Plan Rates'!$AG277:$AO277)/'III Plan Rates'!$AP277,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A278","v":"Plan 261"},{"$f":"'III Plan Rates'!B278","v":0},{"$f":"'III Plan Rates'!D278","v":0},{"$f":"'III Plan Rates'!E278","v":0},{"$f":"'III Plan Rates'!F278","v":0},{"$f":"'III Plan Rates'!G278","v":0},{"$f":"'III Plan Rates'!J278","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(I275:Q275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(T275:AB275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(AP275:AX275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(BA275:BI275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(BW275:CE275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(CH275:CP275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(DD275:DL275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA278*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP278>0,SUMPRODUCT(DO275:DW275,'III Plan Rates'!$AG278:$AO278)/'III Plan Rates'!$AP278,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A279","v":"Plan 262"},{"$f":"'III Plan Rates'!B279","v":0},{"$f":"'III Plan Rates'!D279","v":0},{"$f":"'III Plan Rates'!E279","v":0},{"$f":"'III Plan Rates'!F279","v":0},{"$f":"'III Plan Rates'!G279","v":0},{"$f":"'III Plan Rates'!J279","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(I276:Q276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(T276:AB276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(AP276:AX276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(BA276:BI276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(BW276:CE276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(CH276:CP276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(DD276:DL276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA279*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP279>0,SUMPRODUCT(DO276:DW276,'III Plan Rates'!$AG279:$AO279)/'III Plan Rates'!$AP279,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A280","v":"Plan 263"},{"$f":"'III Plan Rates'!B280","v":0},{"$f":"'III Plan Rates'!D280","v":0},{"$f":"'III Plan Rates'!E280","v":0},{"$f":"'III Plan Rates'!F280","v":0},{"$f":"'III Plan Rates'!G280","v":0},{"$f":"'III Plan Rates'!J280","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(I277:Q277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(T277:AB277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(AP277:AX277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(BA277:BI277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(BW277:CE277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(CH277:CP277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(DD277:DL277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA280*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP280>0,SUMPRODUCT(DO277:DW277,'III Plan Rates'!$AG280:$AO280)/'III Plan Rates'!$AP280,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A281","v":"Plan 264"},{"$f":"'III Plan Rates'!B281","v":0},{"$f":"'III Plan Rates'!D281","v":0},{"$f":"'III Plan Rates'!E281","v":0},{"$f":"'III Plan Rates'!F281","v":0},{"$f":"'III Plan Rates'!G281","v":0},{"$f":"'III Plan Rates'!J281","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(I278:Q278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(T278:AB278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"IF(AND(I278>0,T278>0),T278/I278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(J278>0,U278>0),U278/J278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(K278>0,V278>0),V278/K278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(L278>0,W278>0),W278/L278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(M278>0,X278>0),X278/M278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(N278>0,Y278>0),Y278/N278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(O278>0,Z278>0),Z278/O278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(P278>0,AA278>0),AA278/P278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Q278>0,AB278>0),AB278/Q278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(R278>0,AC278>0),AC278/R278-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(AP278:AX278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(BA278:BI278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"IF(AND(AP278>0,BA278>0),BA278/AP278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AQ278>0,BB278>0),BB278/AQ278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AR278>0,BC278>0),BC278/AR278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AS278>0,BD278>0),BD278/AS278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AT278>0,BE278>0),BE278/AT278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AU278>0,BF278>0),BF278/AU278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AV278>0,BG278>0),BG278/AV278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AW278>0,BH278>0),BH278/AW278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AX278>0,BI278>0),BI278/AX278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(AY278>0,BJ278>0),BJ278/AY278-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(BW278:CE278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(CH278:CP278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"IF(AND(BW278>0,CH278>0),CH278/BW278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BX278>0,CI278>0),CI278/BX278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BY278>0,CJ278>0),CJ278/BY278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(BZ278>0,CK278>0),CK278/BZ278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CA278>0,CL278>0),CL278/CA278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CB278>0,CM278>0),CM278/CB278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CC278>0,CN278>0),CN278/CC278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CD278>0,CO278>0),CO278/CD278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CE278>0,CP278>0),CP278/CE278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(CF278>0,CQ278>0),CQ278/CF278-1,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(DD278:DL278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA281*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP281>0,SUMPRODUCT(DO278:DW278,'III Plan Rates'!$AG281:$AO281)/'III Plan Rates'!$AP281,0)","v":0},null,{"$f":"IF(AND(DD278>0,DO278>0),DO278/DD278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DE278>0,DP278>0),DP278/DE278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DF278>0,DQ278>0),DQ278/DF278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DG278>0,DR278>0),DR278/DG278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DH278>0,DS278>0),DS278/DH278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DI278>0,DT278>0),DT278/DI278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DJ278>0,DU278>0),DU278/DJ278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DK278>0,DV278>0),DV278/DK278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DL278>0,DW278>0),DW278/DL278-1,\"\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(DM278>0,DX278>0),DX278/DM278-1,\"\")","v":""}]
[{"$f":"'III Plan Rates'!A282","v":"Plan 265"},{"$f":"'III Plan Rates'!B282","v":0},{"$f":"'III Plan Rates'!D282","v":0},{"$f":"'III Plan Rates'!E282","v":0},{"$f":"'III Plan Rates'!F282","v":0},{"$f":"'III Plan Rates'!G282","v":0},{"$f":"'III Plan Rates'!J282","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(I279:Q279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(T279:AB279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(AP279:AX279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(BA279:BI279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(BW279:CE279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(CH279:CP279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(DD279:DL279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA282*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP282>0,SUMPRODUCT(DO279:DW279,'III Plan Rates'!$AG282:$AO282)/'III Plan Rates'!$AP282,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A283","v":"Plan 266"},{"$f":"'III Plan Rates'!B283","v":0},{"$f":"'III Plan Rates'!D283","v":0},{"$f":"'III Plan Rates'!E283","v":0},{"$f":"'III Plan Rates'!F283","v":0},{"$f":"'III Plan Rates'!G283","v":0},{"$f":"'III Plan Rates'!J283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(I280:Q280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(T280:AB280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(AP280:AX280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(BA280:BI280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(BW280:CE280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(CH280:CP280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(DD280:DL280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA283*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP283>0,SUMPRODUCT(DO280:DW280,'III Plan Rates'!$AG283:$AO283)/'III Plan Rates'!$AP283,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A284","v":"Plan 267"},{"$f":"'III Plan Rates'!B284","v":0},{"$f":"'III Plan Rates'!D284","v":0},{"$f":"'III Plan Rates'!E284","v":0},{"$f":"'III Plan Rates'!F284","v":0},{"$f":"'III Plan Rates'!G284","v":0},{"$f":"'III Plan Rates'!J284","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(I281:Q281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(T281:AB281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(AP281:AX281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(BA281:BI281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(BW281:CE281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(CH281:CP281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(DD281:DL281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA284*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP284>0,SUMPRODUCT(DO281:DW281,'III Plan Rates'!$AG284:$AO284)/'III Plan Rates'!$AP284,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A285","v":"Plan 268"},{"$f":"'III Plan Rates'!B285","v":0},{"$f":"'III Plan Rates'!D285","v":0},{"$f":"'III Plan Rates'!E285","v":0},{"$f":"'III Plan Rates'!F285","v":0},{"$f":"'III Plan Rates'!G285","v":0},{"$f":"'III Plan Rates'!J285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(I282:Q282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(T282:AB282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(AP282:AX282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(BA282:BI282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(BW282:CE282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(CH282:CP282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(DD282:DL282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA285*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP285>0,SUMPRODUCT(DO282:DW282,'III Plan Rates'!$AG285:$AO285)/'III Plan Rates'!$AP285,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A286","v":"Plan 269"},{"$f":"'III Plan Rates'!B286","v":0},{"$f":"'III Plan Rates'!D286","v":0},{"$f":"'III Plan Rates'!E286","v":0},{"$f":"'III Plan Rates'!F286","v":0},{"$f":"'III Plan Rates'!G286","v":0},{"$f":"'III Plan Rates'!J286","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(I283:Q283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(T283:AB283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(AP283:AX283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(BA283:BI283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(BW283:CE283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(CH283:CP283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(DD283:DL283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA286*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP286>0,SUMPRODUCT(DO283:DW283,'III Plan Rates'!$AG286:$AO286)/'III Plan Rates'!$AP286,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A287","v":"Plan 270"},{"$f":"'III Plan Rates'!B287","v":0},{"$f":"'III Plan Rates'!D287","v":0},{"$f":"'III Plan Rates'!E287","v":0},{"$f":"'III Plan Rates'!F287","v":0},{"$f":"'III Plan Rates'!G287","v":0},{"$f":"'III Plan Rates'!J287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(I284:Q284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(T284:AB284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(AP284:AX284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(BA284:BI284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(BW284:CE284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(CH284:CP284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(DD284:DL284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA287*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP287>0,SUMPRODUCT(DO284:DW284,'III Plan Rates'!$AG287:$AO287)/'III Plan Rates'!$AP287,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A288","v":"Plan 271"},{"$f":"'III Plan Rates'!B288","v":0},{"$f":"'III Plan Rates'!D288","v":0},{"$f":"'III Plan Rates'!E288","v":0},{"$f":"'III Plan Rates'!F288","v":0},{"$f":"'III Plan Rates'!G288","v":0},{"$f":"'III Plan Rates'!J288","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(I285:Q285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(T285:AB285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(AP285:AX285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(BA285:BI285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(BW285:CE285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(CH285:CP285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(DD285:DL285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA288*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP288>0,SUMPRODUCT(DO285:DW285,'III Plan Rates'!$AG288:$AO288)/'III Plan Rates'!$AP288,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A289","v":"Plan 272"},{"$f":"'III Plan Rates'!B289","v":0},{"$f":"'III Plan Rates'!D289","v":0},{"$f":"'III Plan Rates'!E289","v":0},{"$f":"'III Plan Rates'!F289","v":0},{"$f":"'III Plan Rates'!G289","v":0},{"$f":"'III Plan Rates'!J289","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(I286:Q286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(T286:AB286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(AP286:AX286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(BA286:BI286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(BW286:CE286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(CH286:CP286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(DD286:DL286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA289*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP289>0,SUMPRODUCT(DO286:DW286,'III Plan Rates'!$AG289:$AO289)/'III Plan Rates'!$AP289,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A290","v":"Plan 273"},{"$f":"'III Plan Rates'!B290","v":0},{"$f":"'III Plan Rates'!D290","v":0},{"$f":"'III Plan Rates'!E290","v":0},{"$f":"'III Plan Rates'!F290","v":0},{"$f":"'III Plan Rates'!G290","v":0},{"$f":"'III Plan Rates'!J290","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(I287:Q287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(T287:AB287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(AP287:AX287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(BA287:BI287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(BW287:CE287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(CH287:CP287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(DD287:DL287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA290*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP290>0,SUMPRODUCT(DO287:DW287,'III Plan Rates'!$AG290:$AO290)/'III Plan Rates'!$AP290,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A291","v":"Plan 274"},{"$f":"'III Plan Rates'!B291","v":0},{"$f":"'III Plan Rates'!D291","v":0},{"$f":"'III Plan Rates'!E291","v":0},{"$f":"'III Plan Rates'!F291","v":0},{"$f":"'III Plan Rates'!G291","v":0},{"$f":"'III Plan Rates'!J291","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(I288:Q288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(T288:AB288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(AP288:AX288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(BA288:BI288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(BW288:CE288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(CH288:CP288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(DD288:DL288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA291*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP291>0,SUMPRODUCT(DO288:DW288,'III Plan Rates'!$AG291:$AO291)/'III Plan Rates'!$AP291,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A292","v":"Plan 275"},{"$f":"'III Plan Rates'!B292","v":0},{"$f":"'III Plan Rates'!D292","v":0},{"$f":"'III Plan Rates'!E292","v":0},{"$f":"'III Plan Rates'!F292","v":0},{"$f":"'III Plan Rates'!G292","v":0},{"$f":"'III Plan Rates'!J292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(I289:Q289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(T289:AB289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(AP289:AX289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(BA289:BI289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(BW289:CE289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(CH289:CP289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(DD289:DL289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA292*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP292>0,SUMPRODUCT(DO289:DW289,'III Plan Rates'!$AG292:$AO292)/'III Plan Rates'!$AP292,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A293","v":"Plan 276"},{"$f":"'III Plan Rates'!B293","v":0},{"$f":"'III Plan Rates'!D293","v":0},{"$f":"'III Plan Rates'!E293","v":0},{"$f":"'III Plan Rates'!F293","v":0},{"$f":"'III Plan Rates'!G293","v":0},{"$f":"'III Plan Rates'!J293","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(I290:Q290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(T290:AB290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(AP290:AX290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(BA290:BI290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(BW290:CE290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(CH290:CP290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(DD290:DL290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA293*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP293>0,SUMPRODUCT(DO290:DW290,'III Plan Rates'!$AG293:$AO293)/'III Plan Rates'!$AP293,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A294","v":"Plan 277"},{"$f":"'III Plan Rates'!B294","v":0},{"$f":"'III Plan Rates'!D294","v":0},{"$f":"'III Plan Rates'!E294","v":0},{"$f":"'III Plan Rates'!F294","v":0},{"$f":"'III Plan Rates'!G294","v":0},{"$f":"'III Plan Rates'!J294","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(I291:Q291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(T291:AB291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(AP291:AX291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(BA291:BI291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(BW291:CE291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(CH291:CP291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(DD291:DL291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA294*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP294>0,SUMPRODUCT(DO291:DW291,'III Plan Rates'!$AG294:$AO294)/'III Plan Rates'!$AP294,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A295","v":"Plan 278"},{"$f":"'III Plan Rates'!B295","v":0},{"$f":"'III Plan Rates'!D295","v":0},{"$f":"'III Plan Rates'!E295","v":0},{"$f":"'III Plan Rates'!F295","v":0},{"$f":"'III Plan Rates'!G295","v":0},{"$f":"'III Plan Rates'!J295","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(I292:Q292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(T292:AB292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(AP292:AX292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(BA292:BI292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(BW292:CE292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(CH292:CP292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(DD292:DL292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA295*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP295>0,SUMPRODUCT(DO292:DW292,'III Plan Rates'!$AG295:$AO295)/'III Plan Rates'!$AP295,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A296","v":"Plan 279"},{"$f":"'III Plan Rates'!B296","v":0},{"$f":"'III Plan Rates'!D296","v":0},{"$f":"'III Plan Rates'!E296","v":0},{"$f":"'III Plan Rates'!F296","v":0},{"$f":"'III Plan Rates'!G296","v":0},{"$f":"'III Plan Rates'!J296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(I293:Q293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(T293:AB293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(AP293:AX293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(BA293:BI293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(BW293:CE293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(CH293:CP293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(DD293:DL293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA296*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP296>0,SUMPRODUCT(DO293:DW293,'III Plan Rates'!$AG296:$AO296)/'III Plan Rates'!$AP296,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A297","v":"Plan 280"},{"$f":"'III Plan Rates'!B297","v":0},{"$f":"'III Plan Rates'!D297","v":0},{"$f":"'III Plan Rates'!E297","v":0},{"$f":"'III Plan Rates'!F297","v":0},{"$f":"'III Plan Rates'!G297","v":0},{"$f":"'III Plan Rates'!J297","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(I294:Q294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(T294:AB294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(AP294:AX294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(BA294:BI294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(BW294:CE294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(CH294:CP294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(DD294:DL294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA297*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP297>0,SUMPRODUCT(DO294:DW294,'III Plan Rates'!$AG297:$AO297)/'III Plan Rates'!$AP297,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A298","v":"Plan 281"},{"$f":"'III Plan Rates'!B298","v":0},{"$f":"'III Plan Rates'!D298","v":0},{"$f":"'III Plan Rates'!E298","v":0},{"$f":"'III Plan Rates'!F298","v":0},{"$f":"'III Plan Rates'!G298","v":0},{"$f":"'III Plan Rates'!J298","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(I295:Q295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(T295:AB295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(AP295:AX295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(BA295:BI295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(BW295:CE295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(CH295:CP295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(DD295:DL295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA298*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP298>0,SUMPRODUCT(DO295:DW295,'III Plan Rates'!$AG298:$AO298)/'III Plan Rates'!$AP298,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A299","v":"Plan 282"},{"$f":"'III Plan Rates'!B299","v":0},{"$f":"'III Plan Rates'!D299","v":0},{"$f":"'III Plan Rates'!E299","v":0},{"$f":"'III Plan Rates'!F299","v":0},{"$f":"'III Plan Rates'!G299","v":0},{"$f":"'III Plan Rates'!J299","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(I296:Q296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(T296:AB296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(AP296:AX296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(BA296:BI296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(BW296:CE296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(CH296:CP296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(DD296:DL296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA299*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP299>0,SUMPRODUCT(DO296:DW296,'III Plan Rates'!$AG299:$AO299)/'III Plan Rates'!$AP299,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A300","v":"Plan 283"},{"$f":"'III Plan Rates'!B300","v":0},{"$f":"'III Plan Rates'!D300","v":0},{"$f":"'III Plan Rates'!E300","v":0},{"$f":"'III Plan Rates'!F300","v":0},{"$f":"'III Plan Rates'!G300","v":0},{"$f":"'III Plan Rates'!J300","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(I297:Q297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(T297:AB297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(AP297:AX297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(BA297:BI297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(BW297:CE297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(CH297:CP297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(DD297:DL297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA300*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP300>0,SUMPRODUCT(DO297:DW297,'III Plan Rates'!$AG300:$AO300)/'III Plan Rates'!$AP300,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A301","v":"Plan 284"},{"$f":"'III Plan Rates'!B301","v":0},{"$f":"'III Plan Rates'!D301","v":0},{"$f":"'III Plan Rates'!E301","v":0},{"$f":"'III Plan Rates'!F301","v":0},{"$f":"'III Plan Rates'!G301","v":0},{"$f":"'III Plan Rates'!J301","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(I298:Q298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(T298:AB298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(AP298:AX298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(BA298:BI298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(BW298:CE298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(CH298:CP298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(DD298:DL298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA301*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP301>0,SUMPRODUCT(DO298:DW298,'III Plan Rates'!$AG301:$AO301)/'III Plan Rates'!$AP301,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A302","v":"Plan 285"},{"$f":"'III Plan Rates'!B302","v":0},{"$f":"'III Plan Rates'!D302","v":0},{"$f":"'III Plan Rates'!E302","v":0},{"$f":"'III Plan Rates'!F302","v":0},{"$f":"'III Plan Rates'!G302","v":0},{"$f":"'III Plan Rates'!J302","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(I299:Q299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(T299:AB299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(AP299:AX299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(BA299:BI299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(BW299:CE299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(CH299:CP299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(DD299:DL299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA302*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP302>0,SUMPRODUCT(DO299:DW299,'III Plan Rates'!$AG302:$AO302)/'III Plan Rates'!$AP302,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A303","v":"Plan 286"},{"$f":"'III Plan Rates'!B303","v":0},{"$f":"'III Plan Rates'!D303","v":0},{"$f":"'III Plan Rates'!E303","v":0},{"$f":"'III Plan Rates'!F303","v":0},{"$f":"'III Plan Rates'!G303","v":0},{"$f":"'III Plan Rates'!J303","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(I300:Q300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(T300:AB300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(AP300:AX300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(BA300:BI300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(BW300:CE300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(CH300:CP300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(DD300:DL300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA303*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP303>0,SUMPRODUCT(DO300:DW300,'III Plan Rates'!$AG303:$AO303)/'III Plan Rates'!$AP303,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A304","v":"Plan 287"},{"$f":"'III Plan Rates'!B304","v":0},{"$f":"'III Plan Rates'!D304","v":0},{"$f":"'III Plan Rates'!E304","v":0},{"$f":"'III Plan Rates'!F304","v":0},{"$f":"'III Plan Rates'!G304","v":0},{"$f":"'III Plan Rates'!J304","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(I301:Q301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(T301:AB301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(AP301:AX301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(BA301:BI301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(BW301:CE301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(CH301:CP301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(DD301:DL301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA304*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP304>0,SUMPRODUCT(DO301:DW301,'III Plan Rates'!$AG304:$AO304)/'III Plan Rates'!$AP304,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A305","v":"Plan 288"},{"$f":"'III Plan Rates'!B305","v":0},{"$f":"'III Plan Rates'!D305","v":0},{"$f":"'III Plan Rates'!E305","v":0},{"$f":"'III Plan Rates'!F305","v":0},{"$f":"'III Plan Rates'!G305","v":0},{"$f":"'III Plan Rates'!J305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(I302:Q302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(T302:AB302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(AP302:AX302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(BA302:BI302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(BW302:CE302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(CH302:CP302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(DD302:DL302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA305*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP305>0,SUMPRODUCT(DO302:DW302,'III Plan Rates'!$AG305:$AO305)/'III Plan Rates'!$AP305,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A306","v":"Plan 289"},{"$f":"'III Plan Rates'!B306","v":0},{"$f":"'III Plan Rates'!D306","v":0},{"$f":"'III Plan Rates'!E306","v":0},{"$f":"'III Plan Rates'!F306","v":0},{"$f":"'III Plan Rates'!G306","v":0},{"$f":"'III Plan Rates'!J306","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(I303:Q303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(T303:AB303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(AP303:AX303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(BA303:BI303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(BW303:CE303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(CH303:CP303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(DD303:DL303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA306*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP306>0,SUMPRODUCT(DO303:DW303,'III Plan Rates'!$AG306:$AO306)/'III Plan Rates'!$AP306,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A307","v":"Plan 290"},{"$f":"'III Plan Rates'!B307","v":0},{"$f":"'III Plan Rates'!D307","v":0},{"$f":"'III Plan Rates'!E307","v":0},{"$f":"'III Plan Rates'!F307","v":0},{"$f":"'III Plan Rates'!G307","v":0},{"$f":"'III Plan Rates'!J307","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(I304:Q304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(T304:AB304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(AP304:AX304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(BA304:BI304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(BW304:CE304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(CH304:CP304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(DD304:DL304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA307*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP307>0,SUMPRODUCT(DO304:DW304,'III Plan Rates'!$AG307:$AO307)/'III Plan Rates'!$AP307,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A308","v":"Plan 291"},{"$f":"'III Plan Rates'!B308","v":0},{"$f":"'III Plan Rates'!D308","v":0},{"$f":"'III Plan Rates'!E308","v":0},{"$f":"'III Plan Rates'!F308","v":0},{"$f":"'III Plan Rates'!G308","v":0},{"$f":"'III Plan Rates'!J308","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(I305:Q305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(T305:AB305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(AP305:AX305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(BA305:BI305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(BW305:CE305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(CH305:CP305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(DD305:DL305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA308*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP308>0,SUMPRODUCT(DO305:DW305,'III Plan Rates'!$AG308:$AO308)/'III Plan Rates'!$AP308,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A309","v":"Plan 292"},{"$f":"'III Plan Rates'!B309","v":0},{"$f":"'III Plan Rates'!D309","v":0},{"$f":"'III Plan Rates'!E309","v":0},{"$f":"'III Plan Rates'!F309","v":0},{"$f":"'III Plan Rates'!G309","v":0},{"$f":"'III Plan Rates'!J309","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(I306:Q306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(T306:AB306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(AP306:AX306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(BA306:BI306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(BW306:CE306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(CH306:CP306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(DD306:DL306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA309*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP309>0,SUMPRODUCT(DO306:DW306,'III Plan Rates'!$AG309:$AO309)/'III Plan Rates'!$AP309,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A310","v":"Plan 293"},{"$f":"'III Plan Rates'!B310","v":0},{"$f":"'III Plan Rates'!D310","v":0},{"$f":"'III Plan Rates'!E310","v":0},{"$f":"'III Plan Rates'!F310","v":0},{"$f":"'III Plan Rates'!G310","v":0},{"$f":"'III Plan Rates'!J310","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(I307:Q307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(T307:AB307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(AP307:AX307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(BA307:BI307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(BW307:CE307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(CH307:CP307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(DD307:DL307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA310*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP310>0,SUMPRODUCT(DO307:DW307,'III Plan Rates'!$AG310:$AO310)/'III Plan Rates'!$AP310,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A311","v":"Plan 294"},{"$f":"'III Plan Rates'!B311","v":0},{"$f":"'III Plan Rates'!D311","v":0},{"$f":"'III Plan Rates'!E311","v":0},{"$f":"'III Plan Rates'!F311","v":0},{"$f":"'III Plan Rates'!G311","v":0},{"$f":"'III Plan Rates'!J311","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(I308:Q308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(T308:AB308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(AP308:AX308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(BA308:BI308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(BW308:CE308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(CH308:CP308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(DD308:DL308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA311*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP311>0,SUMPRODUCT(DO308:DW308,'III Plan Rates'!$AG311:$AO311)/'III Plan Rates'!$AP311,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A312","v":"Plan 295"},{"$f":"'III Plan Rates'!B312","v":0},{"$f":"'III Plan Rates'!D312","v":0},{"$f":"'III Plan Rates'!E312","v":0},{"$f":"'III Plan Rates'!F312","v":0},{"$f":"'III Plan Rates'!G312","v":0},{"$f":"'III Plan Rates'!J312","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(I309:Q309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(T309:AB309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(AP309:AX309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(BA309:BI309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(BW309:CE309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(CH309:CP309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(DD309:DL309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA312*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP312>0,SUMPRODUCT(DO309:DW309,'III Plan Rates'!$AG312:$AO312)/'III Plan Rates'!$AP312,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A313","v":"Plan 296"},{"$f":"'III Plan Rates'!B313","v":0},{"$f":"'III Plan Rates'!D313","v":0},{"$f":"'III Plan Rates'!E313","v":0},{"$f":"'III Plan Rates'!F313","v":0},{"$f":"'III Plan Rates'!G313","v":0},{"$f":"'III Plan Rates'!J313","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(I310:Q310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(T310:AB310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(AP310:AX310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(BA310:BI310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(BW310:CE310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(CH310:CP310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(DD310:DL310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA313*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP313>0,SUMPRODUCT(DO310:DW310,'III Plan Rates'!$AG313:$AO313)/'III Plan Rates'!$AP313,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A314","v":"Plan 297"},{"$f":"'III Plan Rates'!B314","v":0},{"$f":"'III Plan Rates'!D314","v":0},{"$f":"'III Plan Rates'!E314","v":0},{"$f":"'III Plan Rates'!F314","v":0},{"$f":"'III Plan Rates'!G314","v":0},{"$f":"'III Plan Rates'!J314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(I311:Q311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(T311:AB311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(AP311:AX311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(BA311:BI311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(BW311:CE311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(CH311:CP311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(DD311:DL311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA314*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP314>0,SUMPRODUCT(DO311:DW311,'III Plan Rates'!$AG314:$AO314)/'III Plan Rates'!$AP314,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A315","v":"Plan 298"},{"$f":"'III Plan Rates'!B315","v":0},{"$f":"'III Plan Rates'!D315","v":0},{"$f":"'III Plan Rates'!E315","v":0},{"$f":"'III Plan Rates'!F315","v":0},{"$f":"'III Plan Rates'!G315","v":0},{"$f":"'III Plan Rates'!J315","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(I312:Q312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(T312:AB312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(AP312:AX312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(BA312:BI312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(BW312:CE312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(CH312:CP312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(DD312:DL312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA315*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP315>0,SUMPRODUCT(DO312:DW312,'III Plan Rates'!$AG315:$AO315)/'III Plan Rates'!$AP315,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A316","v":"Plan 299"},{"$f":"'III Plan Rates'!B316","v":0},{"$f":"'III Plan Rates'!D316","v":0},{"$f":"'III Plan Rates'!E316","v":0},{"$f":"'III Plan Rates'!F316","v":0},{"$f":"'III Plan Rates'!G316","v":0},{"$f":"'III Plan Rates'!J316","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(I313:Q313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(T313:AB313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(AP313:AX313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(BA313:BI313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(BW313:CE313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(CH313:CP313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(DD313:DL313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA316*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP316>0,SUMPRODUCT(DO313:DW313,'III Plan Rates'!$AG316:$AO316)/'III Plan Rates'!$AP316,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]
[{"$f":"'III Plan Rates'!A317","v":"Plan 300"},{"$f":"'III Plan Rates'!B317","v":0},{"$f":"'III Plan Rates'!D317","v":0},{"$f":"'III Plan Rates'!E317","v":0},{"$f":"'III Plan Rates'!F317","v":0},{"$f":"'III Plan Rates'!G317","v":0},{"$f":"'III Plan Rates'!J317","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(I314:Q314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$J$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(T314:AB314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(AP314:AX314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$K$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(BA314:BI314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(BW314:CE314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$L$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(CH314:CP314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(DD314:DL314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$12*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$13*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$14*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$15*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$16*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$17*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$18*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$19*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"'III Plan Rates'!$AA317*'V Consumer Factors'!$N$20*'II Rate Development & Change'!$M$34","v":{"$error":"#DIV/0!"}},{"$f":"IF('III Plan Rates'!$AP317>0,SUMPRODUCT(DO314:DW314,'III Plan Rates'!$AG317:$AO317)/'III Plan Rates'!$AP317,0)","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},""]

{"sheet":"V Consumer Factors","index":9,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[9,1,9,7],[9,10,9,13],[24,10,24,14],[36,5,36,7]]}
[null,"PA Rate Quarterly Template Part V"]
[null,"Consumer Factors"]
[null,null,null,null,null,null,null,null,null,null,"Carrier Name:",{"$f":"'I Data'!D6","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Product(s):",{"$f":"'I Data'!D7","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Market Segment:",{"$f":"'I Data'!D8","v":"Individual"}]
[null,null,null,null,null,null,null,null,null,null,"Rate Effective Date:",{"$f":"'I Data'!D9","v":"2025-01-01"}]
[]
[null,"Table 12. Age and Tobacco Factors",null,null,null,null,null,null,null,null,"Table 13. Geographic Factors"]
[]
[null,"Projection Period Age and Tobacco Factors",null,null,null,null,null,null,null,null,"Geographic Area Factors"]
[null,"Age Band","Age Factor","Tobacco Factor",null,"Age Band","Age Factor","Tobacco Factor",null,null,"Area","Counties","Current Factor","Proposed Factor"]
[null,"0-14",0.76500000000000001,null,null,40,1.278,null,null,null,"Rating Area 1"]
[null,15,0.83299999999999996,null,null,41,1.302,null,null,null,"Rating Area 2 "]
[null,16,0.85899999999999999,null,null,42,1.325,null,null,null,"Rating Area 3"]
[null,17,0.88500000000000001,null,null,43,1.357,null,null,null,"Rating Area 4 "]
[null,18,0.91300000000000003,null,null,44,1.397,null,null,null,"Rating Area 5"]
[null,19,0.94099999999999995,null,null,45,1.444,null,null,null,"Rating Area 6"]
[null,20,0.97,null,null,46,1.5,null,null,null,"Rating Area 7 "]
[null,21,1,null,null,47,1.5629999999999999,null,null,null,"Rating Area 8"]
[null,22,1,null,null,48,1.635,null,null,null,"Rating Area 9"]
[null,23,1,null,null,49,1.706]
[null,24,1,null,null,50,1.786]
[null,25,1.004,null,null,51,1.865,null,null,null,"Table 14. Network Factors"]
[null,26,1.024,null,null,52,1.952]
[null,27,1.048,null,null,53,2.04,null,null,null,"Projection Period Network Factors"]
[null,28,1.087,null,null,54,2.1349999999999998,null,null,null,"Network Name","Rating Area","Current Factor","Proposed Factor","Approval Date"]
[null,29,1.119,null,null,55,2.23]
[null,30,1.135,null,null,56,2.3330000000000002]
[null,31,1.159,null,null,57,2.4369999999999998]
[null,32,1.1830000000000001,null,null,58,2.548]
[null,33,1.198,null,null,59,2.6030000000000002]
[null,34,1.214,null,null,60,2.714]
[null,35,1.222,null,null,61,2.81]
[null,36,1.23,null,null,62,2.8730000000000002]
[null,37,1.238,null,null,63,2.952]
[null,38,1.246,null,null,"64+",3]
[null,39,1.262]
[null,"*PA follows the federal default age curve. "]

{"sheet":"VI Rate Change Summary","index":10,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[12,7,13,8]]}
["PA Rate Template Part VI  - Rate Change Summary"]
["Table 15. Rate Change Summary Information"]
["Overview",null,null,null,null,null,null,"Carrier Name:",{"$f":"'I Data'!D6","v":0}]
["Initial Requested Average Rate Change:",null,null,null,null,null,null,"Product(s):",{"$f":"'I Data'!D7","v":0},null,null,null,null,null,null,"Rating Area","Active Rating Areas","Count of Remaining Active Rating Areas","Text"]
["Revised Requested Average Rate Change:",{"$f":"IF(I5=\"Individual\", 'IV A Plan Premiums Individual'!AN13, 'IV B Plan Premiums SG Annual'!AN13)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Market Segment:",{"$f":"'I Data'!D8","v":"Individual"},null,null,null,null,null,null,1,{"$f":"IF('V Consumer Factors'!L12=\"\", \"\", 'VI Rate Change Summary'!P5)","v":""},{"$f":"COUNTIF(Q5:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R5>1, Q5=P5), \"1, \", IF(AND(R$5=2, R5=2, Q5=P5), \"1 \", IF(AND(R$5>1, R5=1, Q5=P5), \"and 1\", IF(AND(R$5=1, Q5=P5), \"1\", \"\"))))","v":""}]
["Minimum Requested Rate Change:",{"$f":"IF(I5=\"Individual\", MIN('IV A Plan Premiums Individual'!AE15:AM314), MIN('IV B Plan Premiums SG Annual'!AE15:AM314))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Rate Effective Date:",{"$f":"'I Data'!D9","v":"2025-01-01"},null,null,null,null,null,null,2,{"$f":"IF('V Consumer Factors'!L13=\"\", \"\", 'VI Rate Change Summary'!P6)","v":""},{"$f":"COUNTIF(Q6:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R6>1, Q6=P6), \"2, \", IF(AND(R$5=2, R6=2, Q6=P6), \"2 \", IF(AND(R$5>1, R6=1, Q6=P6), \"and 2\", IF(AND(R$5=1, Q6=P6), \"2\", \"\"))))","v":""}]
["Maximum Requested Rate Change:",{"$f":"IF(I5=\"Individual\", MAX('IV A Plan Premiums Individual'!AE15:AM314), MAX('IV B Plan Premiums SG Annual'!AE15:AM314))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF('V Consumer Factors'!L14=\"\", \"\", 'VI Rate Change Summary'!P7)","v":""},{"$f":"COUNTIF(Q7:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R7>1, Q7=P7), \"3, \", IF(AND(R$5=2, R7=2, Q7=P7), \"3 \", IF(AND(R$5>1, R7=1, Q7=P7), \"and 3\", IF(AND(R$5=1, Q7=P7), \"3\", \"\"))))","v":""}]
["Mapped Members:",{"$f":"'III Plan Rates'!V15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF('V Consumer Factors'!L15=\"\", \"\", 'VI Rate Change Summary'!P8)","v":""},{"$f":"COUNTIF(Q8:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R8>1, Q8=P8), \"4, \", IF(AND(R$5=2, R8=2, Q8=P8), \"4 \", IF(AND(R$5>1, R8=1, Q8=P8), \"and 4\", IF(AND(R$5=1, Q8=P8), \"4\", \"\"))))","v":""}]
["Available in Rating Areas:",{"$f":"IF(R5>1, \"Rating Areas \", IF(R5=1, \"Rating Area \", \"N/A\")) & S5 & S6 & S7 & S8 & S9 & S10 & S11 & S12 & S13","v":"N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF('V Consumer Factors'!L16=\"\", \"\", 'VI Rate Change Summary'!P9)","v":""},{"$f":"COUNTIF(Q9:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R9>1, Q9=P9), \"5, \", IF(AND(R$5=2, R9=2, Q9=P9), \"5 \", IF(AND(R$5>1, R9=1, Q9=P9), \"and 5\", IF(AND(R$5=1, Q9=P9), \"5\", \"\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF('V Consumer Factors'!L17=\"\", \"\", 'VI Rate Change Summary'!P10)","v":""},{"$f":"COUNTIF(Q10:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R10>1, Q10=P10), \"6, \", IF(AND(R$5=2, R10=2, Q10=P10), \"6 \", IF(AND(R$5>1, R10=1, Q10=P10), \"and 6\", IF(AND(R$5=1, Q10=P10), \"6\", \"\"))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF('V Consumer Factors'!L18=\"\", \"\", 'VI Rate Change Summary'!P11)","v":""},{"$f":"COUNTIF(Q11:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R11>1, Q11=P11), \"7, \", IF(AND(R$5=2, R11=2, Q11=P11), \"7 \", IF(AND(R$5>1, R11=1, Q11=P11), \"and 7\", IF(AND(R$5=1, Q11=P11), \"7\", \"\"))))","v":""}]
["Key Information",null,null,null,null,null,null,"How It Plans to Spend Your Premium",null,null,null,null,null,null,null,8,{"$f":"IF('V Consumer Factors'!L19=\"\", \"\", 'VI Rate Change Summary'!P12)","v":""},{"$f":"COUNTIF(Q12:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R12>1, Q12=P12), \"8, \", IF(AND(R$5=2, R12=2, Q12=P12), \"8 \", IF(AND(R$5>1, R12=1, Q12=P12), \"and 8\", IF(AND(R$5=1, Q12=P12), \"8\", \"\"))))","v":""}]
[{"$f":"\"Jan. \"&YEAR('III Plan Rates'!C9)&\" - Dec. \"&YEAR('III Plan Rates'!C9)&\" Financial Experience\"","v":"Jan. 2023 - Dec. 2023 Financial Experience"},null,null,null,null,null,null,{"$f":"\"This is how the company plans to spend the premium it collects in \"&YEAR('III Plan Rates'!C8)&\":\"","v":"This is how the company plans to spend the premium it collects in 2025:"},null,null,null,null,null,null,null,9,{"$f":"IF('V Consumer Factors'!L20=\"\", \"\", 'VI Rate Change Summary'!P13)","v":""},{"$f":"COUNTIF(Q13:Q$13, \">0\")","v":0},{"$f":"IF(AND(R$5>2, R13>1, Q13=P13), \"9, \", IF(AND(R$5=2, R13=2, Q13=P13), \"9 \", IF(AND(R$5>1, R13=1, Q13=P13), \"and 9\", IF(AND(R$5=1, Q13=P13), \"9\", \"\"))))","v":""}]
["Premium",{"$f":"'I Data'!B36+'I Data'!L36","v":0}]
["Claims",{"$f":"'I Data'!D36+'I Data'!I36+'I Data'!J36+'I Data'!K36-'I Data'!M36","v":0},null,null,null,null,null,"Claims:"]
["Administrative Expenses",null,null,null,null,null,null,"Administrative Expenses:"]
["Taxes & Fees",null,null,null,null,null,null,"Taxes & Fees:"]
["Company Made After Taxes",{"$f":"B14-B15-B16-B17","v":0},null,null,null,null,null,"Profit:"]
[]
[]
["The company expects its annual medical costs to increase: ",null,null,{"$f":"'I Data'!G52","v":0}]
[]
["Explanation of requested rate change:"]

{"sheet":"VII Risk Adjustment","index":11,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Table 16. Risk Adjustment Calculation"]
["Component","Statewide","Insurer Specific"]
["State Average Monthly Premium Before Adjustment"]
["Administrative Cost Adjustment"]
["State Average Monthly Premium",{"$f":"$B$3*$B$4","v":0}]
["Actuarial Value (AV)"]
["Plan Liability Risk Score (PLRS)"]
["Allowable Rating Factor (ARF)"]
["Induced Demand Factor (IDF)"]
["Geographic Cost Factor (GCF)"]
[]
["Factors Including Risk Score",{"$f":"B7*B10*B9","v":0},{"$f":"C7*C10*C9","v":0}]
["Factors Excluding Risk Score",{"$f":"B8*B10*B9*B6","v":0},{"$f":"C8*C10*C9*C6","v":0}]
[]
["Risk Adjustment Transfer PMPM",null,{"$f":"$B$5*(C12/B12-C13/B13)","v":{"$error":"#DIV/0!"}},"<-- Negative implies payer of RA"]
[]
["Insurer Specific Manual Adjustment PMPM",null,null,"<-- Please provide explanation and calculation if value provided."]
[]
["High Cost Risk Pool Adjustment PMPM"]
[]
["Total Risk Adjustment Transfer",null,{"$f":"C15+C17+C19","v":{"$error":"#DIV/0!"}}]